[GAMUDA] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 134.19%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 614,386 623,269 591,996 640,934 969,818 810,610 714,779 -2.48%
PBT 210,128 190,520 235,763 195,644 176,738 151,127 115,192 10.52%
Tax -49,414 -35,528 -23,155 -26,917 -36,043 -24,734 -27,765 10.07%
NP 160,714 154,992 212,608 168,727 140,695 126,393 87,427 10.66%
-
NP to SH 152,098 153,678 205,885 167,201 140,500 126,221 86,728 9.80%
-
Tax Rate 23.52% 18.65% 9.82% 13.76% 20.39% 16.37% 24.10% -
Total Cost 453,672 468,277 379,388 472,207 829,123 684,217 627,352 -5.25%
-
Net Worth 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 22.58%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 22.58%
NOSH 2,418,092 2,404,976 2,315,916 2,250,698 2,078,402 2,062,434 2,021,398 3.02%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 26.16% 24.87% 35.91% 26.33% 14.51% 15.59% 12.23% -
ROE 2.21% 2.43% 3.77% 3.47% 3.47% 3.42% 4.29% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 25.41 25.92 25.56 28.48 46.66 39.30 35.36 -5.35%
EPS 6.29 6.39 8.89 7.45 6.76 6.12 4.29 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.63 2.36 2.14 1.95 1.79 1.00 18.98%
Adjusted Per Share Value based on latest NOSH - 2,250,698
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 22.17 22.50 21.37 23.13 35.00 29.26 25.80 -2.49%
EPS 5.49 5.55 7.43 6.03 5.07 4.56 3.13 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4786 2.2829 1.9726 1.7384 1.4628 1.3324 0.7296 22.58%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 4.82 4.82 4.78 4.76 3.51 3.69 3.32 -
P/RPS 18.97 18.60 18.70 16.72 7.52 9.39 9.39 12.42%
P/EPS 76.63 75.43 53.77 64.07 51.92 60.29 77.38 -0.16%
EY 1.30 1.33 1.86 1.56 1.93 1.66 1.29 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.83 2.03 2.22 1.80 2.06 3.32 -10.54%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 28/09/15 29/09/14 26/09/13 27/09/12 29/09/11 28/09/10 -
Price 4.90 4.50 4.81 4.59 3.40 2.87 3.80 -
P/RPS 19.29 17.36 18.82 16.12 7.29 7.30 10.75 10.22%
P/EPS 77.90 70.42 54.11 61.79 50.30 46.90 88.57 -2.11%
EY 1.28 1.42 1.85 1.62 1.99 2.13 1.13 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.71 2.04 2.14 1.74 1.60 3.80 -12.28%

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