[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 5.07%
YoY- 32.99%
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 2,368,865 2,445,746 2,278,544 2,229,572 2,183,434 2,007,496 1,944,480 14.10%
PBT 890,225 917,282 915,352 851,645 821,176 784,520 765,820 10.58%
Tax -129,604 -130,820 -116,776 -116,562 -124,542 -101,270 -100,260 18.72%
NP 760,621 786,462 798,576 735,083 696,633 683,250 665,560 9.33%
-
NP to SH 704,613 736,054 743,396 719,398 684,684 671,190 661,920 4.26%
-
Tax Rate 14.56% 14.26% 12.76% 13.69% 15.17% 12.91% 13.09% -
Total Cost 1,608,244 1,659,284 1,479,968 1,494,489 1,486,801 1,324,246 1,278,920 16.55%
-
Net Worth 6,038,205 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 5,044,286 12.77%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 374,462 279,868 557,547 275,895 366,958 274,702 547,795 -22.45%
Div Payout % 53.14% 38.02% 75.00% 38.35% 53.60% 40.93% 82.76% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 6,038,205 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 5,044,286 12.77%
NOSH 2,340,389 2,332,237 2,323,112 2,299,130 2,293,492 2,289,188 2,282,482 1.68%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 32.11% 32.16% 35.05% 32.97% 31.91% 34.03% 34.23% -
ROE 11.67% 12.43% 13.06% 13.26% 12.87% 13.03% 13.12% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.22 104.87 98.08 96.97 95.20 87.69 85.19 12.21%
EPS 30.11 31.56 32.00 31.29 29.85 29.32 29.00 2.54%
DPS 16.00 12.00 24.00 12.00 16.00 12.00 24.00 -23.74%
NAPS 2.58 2.54 2.45 2.36 2.32 2.25 2.21 10.90%
Adjusted Per Share Value based on latest NOSH - 2,315,916
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 83.30 86.00 80.12 78.40 76.78 70.59 68.37 14.11%
EPS 24.78 25.88 26.14 25.30 24.08 23.60 23.28 4.26%
DPS 13.17 9.84 19.61 9.70 12.90 9.66 19.26 -22.43%
NAPS 2.1232 2.083 2.0013 1.9079 1.871 1.8111 1.7737 12.77%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 5.23 5.07 5.12 4.78 4.61 4.47 4.87 -
P/RPS 5.17 4.83 5.22 4.93 4.84 5.10 5.72 -6.53%
P/EPS 17.37 16.06 16.00 15.28 15.44 15.25 16.79 2.29%
EY 5.76 6.22 6.25 6.55 6.48 6.56 5.95 -2.14%
DY 3.06 2.37 4.69 2.51 3.47 2.68 4.93 -27.29%
P/NAPS 2.03 2.00 2.09 2.03 1.99 1.99 2.20 -5.23%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 -
Price 4.94 5.20 4.80 4.81 4.72 4.64 4.64 -
P/RPS 4.88 4.96 4.89 4.96 4.96 5.29 5.45 -7.11%
P/EPS 16.41 16.48 15.00 15.37 15.81 15.83 16.00 1.70%
EY 6.09 6.07 6.67 6.51 6.32 6.32 6.25 -1.71%
DY 3.24 2.31 5.00 2.49 3.39 2.59 5.17 -26.83%
P/NAPS 1.91 2.05 1.96 2.04 2.03 2.06 2.10 -6.14%

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