[GAMUDA] YoY TTM Result on 31-Jan-2011 [#2]

Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 4.56%
YoY- 45.64%
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 2,285,739 2,629,125 2,843,136 2,467,373 2,748,809 2,631,691 1,797,046 4.08%
PBT 688,244 733,228 664,940 452,008 338,820 389,517 373,205 10.72%
Tax -106,170 -139,485 -138,026 -90,700 -85,170 -126,453 -67,491 7.83%
NP 582,074 593,743 526,914 361,308 253,650 263,064 305,714 11.31%
-
NP to SH 574,190 580,841 511,646 352,817 242,255 251,000 269,863 13.39%
-
Tax Rate 15.43% 19.02% 20.76% 20.07% 25.14% 32.46% 18.08% -
Total Cost 1,703,665 2,035,382 2,316,222 2,106,065 2,495,159 2,368,627 1,491,332 2.24%
-
Net Worth 5,165,435 4,235,195 3,825,379 3,564,346 2,018,783 3,063,497 3,036,865 9.24%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 264,059 249,362 247,276 227,896 200,977 330,687 352,035 -4.67%
Div Payout % 45.99% 42.93% 48.33% 64.59% 82.96% 131.75% 130.45% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,165,435 4,235,195 3,825,379 3,564,346 2,018,783 3,063,497 3,036,865 9.24%
NOSH 2,295,749 2,086,303 2,067,772 2,048,474 2,018,783 2,002,285 1,997,937 2.34%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 25.47% 22.58% 18.53% 14.64% 9.23% 10.00% 17.01% -
ROE 11.12% 13.71% 13.38% 9.90% 12.00% 8.19% 8.89% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 99.56 126.02 137.50 120.45 136.16 131.43 89.95 1.70%
EPS 25.01 27.84 24.74 17.22 12.00 12.54 13.51 10.79%
DPS 11.50 12.00 12.00 11.25 10.00 16.50 17.62 -6.85%
NAPS 2.25 2.03 1.85 1.74 1.00 1.53 1.52 6.74%
Adjusted Per Share Value based on latest NOSH - 2,048,474
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 82.50 94.89 102.61 89.05 99.21 94.98 64.86 4.08%
EPS 20.72 20.96 18.47 12.73 8.74 9.06 9.74 13.39%
DPS 9.53 9.00 8.92 8.23 7.25 11.94 12.71 -4.68%
NAPS 1.8643 1.5286 1.3807 1.2864 0.7286 1.1057 1.0961 9.24%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.47 3.72 3.70 3.81 2.77 1.90 5.10 -
P/RPS 4.49 2.95 2.69 3.16 2.03 1.45 5.67 -3.81%
P/EPS 17.87 13.36 14.95 22.12 23.08 15.16 37.76 -11.71%
EY 5.60 7.48 6.69 4.52 4.33 6.60 2.65 13.26%
DY 2.57 3.23 3.24 2.95 3.61 8.68 3.45 -4.78%
P/NAPS 1.99 1.83 2.00 2.19 2.77 1.24 3.36 -8.35%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 -
Price 4.64 4.13 3.60 3.79 2.84 2.03 3.14 -
P/RPS 4.66 3.28 2.62 3.15 2.09 1.54 3.49 4.93%
P/EPS 18.55 14.83 14.55 22.00 23.67 16.19 23.25 -3.69%
EY 5.39 6.74 6.87 4.54 4.23 6.18 4.30 3.83%
DY 2.48 2.91 3.33 2.97 3.52 8.13 5.61 -12.70%
P/NAPS 2.06 2.03 1.95 2.18 2.84 1.33 2.07 -0.08%

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