[GAMUDA] YoY Quarter Result on 31-Jan-2015 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -1.98%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,002,757 853,880 527,428 653,237 517,628 500,181 769,328 4.51%
PBT 268,316 218,614 192,184 229,803 200,805 187,220 188,283 6.07%
Tax -44,301 -39,427 -22,165 -36,216 -25,570 -25,785 -40,981 1.30%
NP 224,015 179,187 170,019 193,587 175,235 161,435 147,302 7.23%
-
NP to SH 211,256 166,260 160,113 182,178 170,115 156,890 136,473 7.54%
-
Tax Rate 16.51% 18.03% 11.53% 15.76% 12.73% 13.77% 21.77% -
Total Cost 778,742 674,693 357,409 459,650 342,393 338,746 622,026 3.81%
-
Net Worth 7,538,943 7,270,845 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 11.95%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 7,538,943 7,270,845 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 11.95%
NOSH 2,456,210 2,423,615 2,407,714 2,341,619 2,295,749 2,086,303 2,067,772 2.90%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 22.34% 20.99% 32.24% 29.64% 33.85% 32.28% 19.15% -
ROE 2.80% 2.29% 2.41% 3.06% 3.29% 3.70% 3.57% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 40.83 35.23 21.91 27.90 22.55 23.97 37.21 1.55%
EPS 8.60 6.86 6.65 7.78 7.41 7.52 6.60 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.00 2.76 2.54 2.25 2.03 1.85 8.79%
Adjusted Per Share Value based on latest NOSH - 2,341,619
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 35.26 30.02 18.55 22.97 18.20 17.59 27.05 4.51%
EPS 7.43 5.85 5.63 6.41 5.98 5.52 4.80 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6509 2.5566 2.3367 2.0914 1.8163 1.4892 1.3451 11.95%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 5.12 4.81 4.57 5.07 4.47 3.72 3.70 -
P/RPS 12.54 13.65 20.86 18.17 19.83 15.52 9.94 3.94%
P/EPS 59.52 70.12 68.72 65.17 60.32 49.47 56.06 1.00%
EY 1.68 1.43 1.46 1.53 1.66 2.02 1.78 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.60 1.66 2.00 1.99 1.83 2.00 -2.95%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 23/03/17 24/03/16 26/03/15 27/03/14 28/03/13 28/03/12 -
Price 5.12 5.25 4.81 5.20 4.64 4.13 3.60 -
P/RPS 12.54 14.90 21.96 18.64 20.58 17.23 9.68 4.40%
P/EPS 59.52 76.53 72.33 66.84 62.62 54.92 54.55 1.46%
EY 1.68 1.31 1.38 1.50 1.60 1.82 1.83 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.75 1.74 2.05 2.06 2.03 1.95 -2.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment