[GAMUDA] YoY Quarter Result on 31-Jul-2012 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.8%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 623,269 591,996 640,934 969,818 810,610 714,779 942,241 -6.65%
PBT 190,520 235,763 195,644 176,738 151,127 115,192 80,416 15.45%
Tax -35,528 -23,155 -26,917 -36,043 -24,734 -27,765 -33,335 1.06%
NP 154,992 212,608 168,727 140,695 126,393 87,427 47,081 21.95%
-
NP to SH 153,678 205,885 167,201 140,500 126,221 86,728 43,294 23.49%
-
Tax Rate 18.65% 9.82% 13.76% 20.39% 16.37% 24.10% 41.45% -
Total Cost 468,277 379,388 472,207 829,123 684,217 627,352 895,160 -10.23%
-
Net Worth 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 12.33%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 12.33%
NOSH 2,404,976 2,315,916 2,250,698 2,078,402 2,062,434 2,021,398 2,004,351 3.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 24.87% 35.91% 26.33% 14.51% 15.59% 12.23% 5.00% -
ROE 2.43% 3.77% 3.47% 3.47% 3.42% 4.29% 1.38% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 25.92 25.56 28.48 46.66 39.30 35.36 47.01 -9.44%
EPS 6.39 8.89 7.45 6.76 6.12 4.29 2.16 19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.36 2.14 1.95 1.79 1.00 1.57 8.97%
Adjusted Per Share Value based on latest NOSH - 2,078,402
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 22.50 21.37 23.13 35.00 29.26 25.80 34.01 -6.65%
EPS 5.55 7.43 6.03 5.07 4.56 3.13 1.56 23.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2829 1.9726 1.7384 1.4628 1.3324 0.7296 1.1358 12.33%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 4.82 4.78 4.76 3.51 3.69 3.32 3.36 -
P/RPS 18.60 18.70 16.72 7.52 9.39 9.39 7.15 17.26%
P/EPS 75.43 53.77 64.07 51.92 60.29 77.38 155.56 -11.35%
EY 1.33 1.86 1.56 1.93 1.66 1.29 0.64 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.03 2.22 1.80 2.06 3.32 2.14 -2.57%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 29/09/14 26/09/13 27/09/12 29/09/11 28/09/10 29/09/09 -
Price 4.50 4.81 4.59 3.40 2.87 3.80 3.23 -
P/RPS 17.36 18.82 16.12 7.29 7.30 10.75 6.87 16.69%
P/EPS 70.42 54.11 61.79 50.30 46.90 88.57 149.54 -11.79%
EY 1.42 1.85 1.62 1.99 2.13 1.13 0.67 13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.04 2.14 1.74 1.60 3.80 2.06 -3.05%

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