[GAMUDA] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -11.47%
YoY- -3.53%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,130,782 2,368,645 2,278,510 2,564,319 2,927,795 2,577,377 2,680,643 -3.75%
PBT 761,050 903,432 811,526 637,540 702,599 508,589 377,484 12.38%
Tax -98,032 -120,358 -120,324 -115,989 -150,910 -114,610 -86,117 2.18%
NP 663,018 783,074 691,202 521,551 551,689 393,979 291,367 14.67%
-
NP to SH 627,713 734,345 680,714 514,222 533,026 385,918 279,484 14.42%
-
Tax Rate 12.88% 13.32% 14.83% 18.19% 21.48% 22.53% 22.81% -
Total Cost 1,467,764 1,585,571 1,587,308 2,042,768 2,376,106 2,183,398 2,389,276 -7.79%
-
Net Worth 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 22.03%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 288,888 280,737 274,869 251,950 248,378 230,270 241,846 3.00%
Div Payout % 46.02% 38.23% 40.38% 49.00% 46.60% 59.67% 86.53% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 22.03%
NOSH 2,408,343 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2,017,458 2.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 31.12% 33.06% 30.34% 20.34% 18.84% 15.29% 10.87% -
ROE 9.41% 12.08% 12.76% 11.67% 13.38% 10.60% 13.85% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 88.47 100.54 99.12 121.04 141.07 125.30 132.87 -6.54%
EPS 26.06 31.17 29.61 24.27 25.68 18.76 13.85 11.09%
DPS 12.00 12.00 11.96 12.00 12.00 11.25 12.00 0.00%
NAPS 2.77 2.58 2.32 2.08 1.92 1.77 1.00 18.48%
Adjusted Per Share Value based on latest NOSH - 2,118,516
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 75.51 83.94 80.75 90.88 103.76 91.34 95.00 -3.75%
EPS 22.25 26.03 24.12 18.22 18.89 13.68 9.90 14.43%
DPS 10.24 9.95 9.74 8.93 8.80 8.16 8.57 3.00%
NAPS 2.3642 2.1541 1.89 1.5617 1.4122 1.2903 0.715 22.03%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.75 5.23 4.61 4.07 3.56 3.74 3.00 -
P/RPS 5.37 5.20 4.65 3.36 2.52 2.98 2.26 15.50%
P/EPS 18.22 16.78 15.57 16.77 13.86 19.93 21.66 -2.83%
EY 5.49 5.96 6.42 5.96 7.21 5.02 4.62 2.91%
DY 2.53 2.29 2.59 2.95 3.37 3.01 4.00 -7.34%
P/NAPS 1.71 2.03 1.99 1.96 1.85 2.11 3.00 -8.93%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 -
Price 4.81 4.94 4.72 4.56 3.46 3.75 3.21 -
P/RPS 5.44 4.91 4.76 3.77 2.45 2.99 2.42 14.43%
P/EPS 18.45 15.85 15.94 18.79 13.47 19.99 23.17 -3.72%
EY 5.42 6.31 6.27 5.32 7.42 5.00 4.32 3.84%
DY 2.49 2.43 2.53 2.63 3.47 3.00 3.74 -6.54%
P/NAPS 1.74 1.91 2.03 2.19 1.80 2.12 3.21 -9.69%

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