[GAMUDA] YoY TTM Result on 31-Jul-2012 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 2.68%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 2,399,918 2,229,572 2,235,435 3,087,003 2,673,208 2,453,181 2,727,302 -2.10%
PBT 858,189 851,645 656,446 728,210 544,524 412,260 282,157 20.35%
Tax -132,731 -116,562 -106,863 -162,219 -111,579 -80,547 -78,003 9.25%
NP 725,458 735,083 549,583 565,991 432,945 331,713 204,154 23.51%
-
NP to SH 682,138 719,398 540,923 547,305 425,411 322,918 193,689 23.33%
-
Tax Rate 15.47% 13.69% 16.28% 22.28% 20.49% 19.54% 27.65% -
Total Cost 1,674,460 1,494,489 1,685,852 2,521,012 2,240,263 2,121,468 2,523,148 -6.60%
-
Net Worth 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 12.33%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 280,737 274,869 251,950 248,378 245,534 241,846 160,522 9.75%
Div Payout % 41.16% 38.21% 46.58% 45.38% 57.72% 74.89% 82.88% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 6,325,088 5,465,563 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 12.33%
NOSH 2,404,976 2,315,916 2,250,698 2,078,402 2,062,434 2,021,398 2,004,351 3.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 30.23% 32.97% 24.59% 18.33% 16.20% 13.52% 7.49% -
ROE 10.78% 13.16% 11.23% 13.50% 11.52% 15.97% 6.16% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 99.79 96.27 99.32 148.53 129.61 121.36 136.07 -5.03%
EPS 28.36 31.06 24.03 26.33 20.63 15.97 9.66 19.65%
DPS 11.67 12.00 11.19 12.00 12.00 12.00 8.00 6.49%
NAPS 2.63 2.36 2.14 1.95 1.79 1.00 1.57 8.97%
Adjusted Per Share Value based on latest NOSH - 2,078,402
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 86.62 80.47 80.68 111.42 96.48 88.54 98.43 -2.10%
EPS 24.62 25.96 19.52 19.75 15.35 11.65 6.99 23.33%
DPS 10.13 9.92 9.09 8.96 8.86 8.73 5.79 9.76%
NAPS 2.2829 1.9726 1.7384 1.4628 1.3324 0.7296 1.1358 12.33%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 4.82 4.78 4.76 3.51 3.69 3.32 3.36 -
P/RPS 4.83 4.97 4.79 2.36 2.85 2.74 2.47 11.82%
P/EPS 16.99 15.39 19.81 13.33 17.89 20.78 34.77 -11.24%
EY 5.88 6.50 5.05 7.50 5.59 4.81 2.88 12.62%
DY 2.42 2.51 2.35 3.42 3.25 3.61 2.38 0.27%
P/NAPS 1.83 2.03 2.22 1.80 2.06 3.32 2.14 -2.57%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 29/09/14 26/09/13 27/09/12 29/09/11 28/09/10 29/09/09 -
Price 4.50 4.81 4.59 3.40 2.87 3.80 3.23 -
P/RPS 4.51 5.00 4.62 2.29 2.21 3.13 2.37 11.31%
P/EPS 15.87 15.48 19.10 12.91 13.91 23.79 33.43 -11.67%
EY 6.30 6.46 5.24 7.74 7.19 4.20 2.99 13.21%
DY 2.59 2.49 2.44 3.53 4.18 3.16 2.48 0.72%
P/NAPS 1.71 2.04 2.14 1.74 1.60 3.80 2.06 -3.05%

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