[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 6.29%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,235,435 2,126,001 1,906,888 1,813,052 3,087,003 2,822,913 2,822,644 -14.41%
PBT 656,446 614,402 720,924 692,968 728,210 735,296 710,888 -5.17%
Tax -106,863 -106,594 -102,656 -102,172 -162,219 -168,234 -148,124 -19.57%
NP 549,583 507,808 618,268 590,796 565,991 567,061 562,764 -1.56%
-
NP to SH 540,923 498,296 604,656 581,752 547,305 542,406 537,584 0.41%
-
Tax Rate 16.28% 17.35% 14.24% 14.74% 22.28% 22.88% 20.84% -
Total Cost 1,685,852 1,618,193 1,288,620 1,222,256 2,521,012 2,255,852 2,259,880 -17.76%
-
Net Worth 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 12.61%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 256,081 335,176 250,030 499,357 248,586 331,072 247,924 2.18%
Div Payout % 47.34% 67.26% 41.35% 85.84% 45.42% 61.04% 46.12% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 12.61%
NOSH 2,134,012 2,094,854 2,083,583 2,080,658 2,071,555 2,069,201 2,066,041 2.18%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 24.59% 23.89% 32.42% 32.59% 18.33% 20.09% 19.94% -
ROE 11.84% 11.44% 14.30% 13.91% 13.55% 13.65% 14.06% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 104.75 101.49 91.52 87.14 149.02 136.43 136.62 -16.24%
EPS 25.35 23.79 29.02 27.96 26.42 26.21 26.02 -1.72%
DPS 12.00 16.00 12.00 24.00 12.00 16.00 12.00 0.00%
NAPS 2.14 2.08 2.03 2.01 1.95 1.92 1.85 10.20%
Adjusted Per Share Value based on latest NOSH - 2,080,658
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 79.24 75.36 67.59 64.27 109.42 100.06 100.05 -14.40%
EPS 19.17 17.66 21.43 20.62 19.40 19.23 19.06 0.38%
DPS 9.08 11.88 8.86 17.70 8.81 11.74 8.79 2.18%
NAPS 1.6188 1.5445 1.4993 1.4824 1.4319 1.4083 1.3548 12.61%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.76 4.07 3.72 3.61 3.51 3.56 3.70 -
P/RPS 4.54 4.01 4.06 4.14 2.36 2.61 2.71 41.10%
P/EPS 18.78 17.11 12.82 12.91 13.29 13.58 14.22 20.39%
EY 5.33 5.84 7.80 7.75 7.53 7.36 7.03 -16.86%
DY 2.52 3.93 3.23 6.65 3.42 4.49 3.24 -15.43%
P/NAPS 2.22 1.96 1.83 1.80 1.80 1.85 2.00 7.21%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 27/06/13 28/03/13 13/12/12 27/09/12 28/06/12 28/03/12 -
Price 4.59 4.56 4.13 3.64 3.40 3.46 3.60 -
P/RPS 4.38 4.49 4.51 4.18 2.28 2.54 2.64 40.18%
P/EPS 18.11 19.17 14.23 13.02 12.87 13.20 13.84 19.65%
EY 5.52 5.22 7.03 7.68 7.77 7.58 7.23 -16.47%
DY 2.61 3.51 2.91 6.59 3.53 4.62 3.33 -15.00%
P/NAPS 2.14 2.19 2.03 1.81 1.74 1.80 1.95 6.40%

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