[GAMUDA] YoY TTM Result on 30-Apr-2011 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 9.38%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 2,278,510 2,564,319 2,927,795 2,577,377 2,680,643 2,636,360 2,074,454 1.57%
PBT 811,526 637,540 702,599 508,589 377,484 337,941 419,613 11.61%
Tax -120,324 -115,989 -150,910 -114,610 -86,117 -105,892 -85,443 5.86%
NP 691,202 521,551 551,689 393,979 291,367 232,049 334,170 12.87%
-
NP to SH 680,714 514,222 533,026 385,918 279,484 220,598 301,546 14.52%
-
Tax Rate 14.83% 18.19% 21.48% 22.53% 22.81% 31.33% 20.36% -
Total Cost 1,587,308 2,042,768 2,376,106 2,183,398 2,389,276 2,404,311 1,740,284 -1.52%
-
Net Worth 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 9.43%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 274,869 251,950 248,378 230,270 241,846 160,522 498,827 -9.45%
Div Payout % 40.38% 49.00% 46.60% 59.67% 86.53% 72.77% 165.42% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 9.43%
NOSH 2,298,682 2,118,516 2,075,383 2,057,019 2,017,458 2,004,458 2,002,741 2.32%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 30.34% 20.34% 18.84% 15.29% 10.87% 8.80% 16.11% -
ROE 12.76% 11.67% 13.38% 10.60% 13.85% 7.10% 9.71% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 99.12 121.04 141.07 125.30 132.87 131.52 103.58 -0.73%
EPS 29.61 24.27 25.68 18.76 13.85 11.01 15.06 11.92%
DPS 11.96 12.00 12.00 11.25 12.00 8.00 24.91 -11.50%
NAPS 2.32 2.08 1.92 1.77 1.00 1.55 1.55 6.94%
Adjusted Per Share Value based on latest NOSH - 2,057,019
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 80.75 90.88 103.76 91.34 95.00 93.43 73.52 1.57%
EPS 24.12 18.22 18.89 13.68 9.90 7.82 10.69 14.51%
DPS 9.74 8.93 8.80 8.16 8.57 5.69 17.68 -9.45%
NAPS 1.89 1.5617 1.4122 1.2903 0.715 1.1011 1.1001 9.43%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 4.61 4.07 3.56 3.74 3.00 2.40 3.12 -
P/RPS 4.65 3.36 2.52 2.98 2.26 1.82 3.01 7.51%
P/EPS 15.57 16.77 13.86 19.93 21.66 21.81 20.72 -4.64%
EY 6.42 5.96 7.21 5.02 4.62 4.59 4.83 4.85%
DY 2.59 2.95 3.37 3.01 4.00 3.33 7.98 -17.09%
P/NAPS 1.99 1.96 1.85 2.11 3.00 1.55 2.01 -0.16%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 25/06/08 -
Price 4.72 4.56 3.46 3.75 3.21 2.69 2.33 -
P/RPS 4.76 3.77 2.45 2.99 2.42 2.05 2.25 13.29%
P/EPS 15.94 18.79 13.47 19.99 23.17 24.44 15.47 0.49%
EY 6.27 5.32 7.42 5.00 4.32 4.09 6.46 -0.49%
DY 2.53 2.63 3.47 3.00 3.74 2.97 10.69 -21.34%
P/NAPS 2.03 2.19 1.80 2.12 3.21 1.74 1.50 5.16%

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