[GAMUDA] YoY TTM Result on 31-Jul-2015 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -7.11%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 4,227,060 3,211,403 2,121,899 2,399,918 2,229,572 2,235,435 3,087,003 5.37%
PBT 729,302 826,002 780,658 858,189 851,645 656,446 728,210 0.02%
Tax -164,945 -169,777 -111,918 -132,731 -116,562 -106,863 -162,219 0.27%
NP 564,357 656,225 668,740 725,458 735,083 549,583 565,991 -0.04%
-
NP to SH 513,883 602,093 626,133 682,138 719,398 540,923 547,305 -1.04%
-
Tax Rate 22.62% 20.55% 14.34% 15.47% 13.69% 16.28% 22.28% -
Total Cost 3,662,703 2,555,178 1,453,159 1,674,460 1,494,489 1,685,852 2,521,012 6.42%
-
Net Worth 7,575,172 7,461,825 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 10.98%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 294,825 290,887 288,888 280,737 274,869 251,950 248,378 2.89%
Div Payout % 57.37% 48.31% 46.14% 41.16% 38.21% 46.58% 45.38% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 7,575,172 7,461,825 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 10.98%
NOSH 2,467,991 2,446,500 2,418,092 2,404,976 2,315,916 2,250,698 2,078,402 2.90%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 13.35% 20.43% 31.52% 30.23% 32.97% 24.59% 18.33% -
ROE 6.78% 8.07% 9.12% 10.78% 13.16% 11.23% 13.50% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 171.31 131.27 87.75 99.79 96.27 99.32 148.53 2.40%
EPS 20.83 24.61 25.89 28.36 31.06 24.03 26.33 -3.82%
DPS 12.00 12.00 12.00 11.67 12.00 11.19 12.00 0.00%
NAPS 3.07 3.05 2.84 2.63 2.36 2.14 1.95 7.85%
Adjusted Per Share Value based on latest NOSH - 2,404,976
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 148.64 112.92 74.61 84.39 78.40 78.60 108.55 5.37%
EPS 18.07 21.17 22.02 23.99 25.30 19.02 19.24 -1.03%
DPS 10.37 10.23 10.16 9.87 9.67 8.86 8.73 2.90%
NAPS 2.6637 2.6238 2.4148 2.2241 1.9219 1.6936 1.4251 10.98%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 3.87 5.30 4.82 4.82 4.78 4.76 3.51 -
P/RPS 2.26 4.04 5.49 4.83 4.97 4.79 2.36 -0.71%
P/EPS 18.58 21.54 18.61 16.99 15.39 19.81 13.33 5.68%
EY 5.38 4.64 5.37 5.88 6.50 5.05 7.50 -5.38%
DY 3.10 2.26 2.49 2.42 2.51 2.35 3.42 -1.62%
P/NAPS 1.26 1.74 1.70 1.83 2.03 2.22 1.80 -5.76%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 28/09/17 28/09/16 28/09/15 29/09/14 26/09/13 27/09/12 -
Price 3.36 5.29 4.90 4.50 4.81 4.59 3.40 -
P/RPS 1.96 4.03 5.58 4.51 5.00 4.62 2.29 -2.55%
P/EPS 16.13 21.49 18.92 15.87 15.48 19.10 12.91 3.77%
EY 6.20 4.65 5.28 6.30 6.46 5.24 7.74 -3.62%
DY 3.57 2.27 2.45 2.59 2.49 2.44 3.53 0.18%
P/NAPS 1.09 1.73 1.73 1.71 2.04 2.14 1.74 -7.49%

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