[GAMUDA] YoY TTM Result on 30-Apr-2014 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 18.55%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 2,812,633 2,130,782 2,368,645 2,278,510 2,564,319 2,927,795 2,577,377 1.46%
PBT 855,680 761,050 903,432 811,526 637,540 702,599 508,589 9.04%
Tax -162,289 -98,032 -120,358 -120,324 -115,989 -150,910 -114,610 5.96%
NP 693,391 663,018 783,074 691,202 521,551 551,689 393,979 9.87%
-
NP to SH 651,438 627,713 734,345 680,714 514,222 533,026 385,918 9.10%
-
Tax Rate 18.97% 12.88% 13.32% 14.83% 18.19% 21.48% 22.53% -
Total Cost 2,119,242 1,467,764 1,585,571 1,587,308 2,042,768 2,376,106 2,183,398 -0.49%
-
Net Worth 7,453,994 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 12.67%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 290,887 288,888 280,737 274,869 251,950 248,378 230,270 3.96%
Div Payout % 44.65% 46.02% 38.23% 40.38% 49.00% 46.60% 59.67% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 7,453,994 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 12.67%
NOSH 2,428,011 2,408,343 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2.79%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 24.65% 31.12% 33.06% 30.34% 20.34% 18.84% 15.29% -
ROE 8.74% 9.41% 12.08% 12.76% 11.67% 13.38% 10.60% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 115.84 88.47 100.54 99.12 121.04 141.07 125.30 -1.29%
EPS 26.83 26.06 31.17 29.61 24.27 25.68 18.76 6.13%
DPS 12.00 12.00 12.00 11.96 12.00 12.00 11.25 1.08%
NAPS 3.07 2.77 2.58 2.32 2.08 1.92 1.77 9.60%
Adjusted Per Share Value based on latest NOSH - 2,298,682
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 99.68 75.51 83.94 80.75 90.88 103.76 91.34 1.46%
EPS 23.09 22.25 26.03 24.12 18.22 18.89 13.68 9.10%
DPS 10.31 10.24 9.95 9.74 8.93 8.80 8.16 3.97%
NAPS 2.6417 2.3642 2.1541 1.89 1.5617 1.4122 1.2903 12.67%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 5.27 4.75 5.23 4.61 4.07 3.56 3.74 -
P/RPS 4.55 5.37 5.20 4.65 3.36 2.52 2.98 7.30%
P/EPS 19.64 18.22 16.78 15.57 16.77 13.86 19.93 -0.24%
EY 5.09 5.49 5.96 6.42 5.96 7.21 5.02 0.23%
DY 2.28 2.53 2.29 2.59 2.95 3.37 3.01 -4.51%
P/NAPS 1.72 1.71 2.03 1.99 1.96 1.85 2.11 -3.34%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 -
Price 5.45 4.81 4.94 4.72 4.56 3.46 3.75 -
P/RPS 4.70 5.44 4.91 4.76 3.77 2.45 2.99 7.82%
P/EPS 20.31 18.45 15.85 15.94 18.79 13.47 19.99 0.26%
EY 4.92 5.42 6.31 6.27 5.32 7.42 5.00 -0.26%
DY 2.20 2.49 2.43 2.53 2.63 3.47 3.00 -5.03%
P/NAPS 1.78 1.74 1.91 2.03 2.19 1.80 2.12 -2.86%

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