[GAMUDA] QoQ Cumulative Quarter 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- 34.54%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,594,501 953,444 453,263 3,087,003 2,117,185 1,411,322 641,994 83.50%
PBT 460,802 360,462 173,242 728,210 551,472 355,444 167,161 96.72%
Tax -79,946 -51,328 -25,543 -162,219 -126,176 -74,062 -33,081 80.18%
NP 380,856 309,134 147,699 565,991 425,296 281,382 134,080 100.69%
-
NP to SH 373,722 302,328 145,438 547,305 406,805 268,792 132,319 99.93%
-
Tax Rate 17.35% 14.24% 14.74% 22.28% 22.88% 20.84% 19.79% -
Total Cost 1,213,645 644,310 305,564 2,521,012 1,691,889 1,129,940 507,914 78.82%
-
Net Worth 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 3,818,879 9.19%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 251,382 125,015 124,839 248,586 248,304 123,962 123,855 60.37%
Div Payout % 67.26% 41.35% 85.84% 45.42% 61.04% 46.12% 93.60% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 3,818,879 9.19%
NOSH 2,094,854 2,083,583 2,080,658 2,071,555 2,069,201 2,066,041 2,064,259 0.98%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 23.89% 32.42% 32.59% 18.33% 20.09% 19.94% 20.88% -
ROE 8.58% 7.15% 3.48% 13.55% 10.24% 7.03% 3.46% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 76.12 45.76 21.78 149.02 102.32 68.31 31.10 81.71%
EPS 17.84 14.51 6.99 26.42 19.66 13.01 6.41 97.98%
DPS 12.00 6.00 6.00 12.00 12.00 6.00 6.00 58.80%
NAPS 2.08 2.03 2.01 1.95 1.92 1.85 1.85 8.13%
Adjusted Per Share Value based on latest NOSH - 2,078,402
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 56.51 33.79 16.06 109.40 75.03 50.02 22.75 83.51%
EPS 13.24 10.71 5.15 19.40 14.42 9.53 4.69 99.87%
DPS 8.91 4.43 4.42 8.81 8.80 4.39 4.39 60.37%
NAPS 1.5442 1.499 1.4821 1.4316 1.408 1.3546 1.3534 9.19%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.07 3.72 3.61 3.51 3.56 3.70 3.40 -
P/RPS 5.35 8.13 16.57 2.36 3.48 5.42 10.93 -37.91%
P/EPS 22.81 25.64 51.65 13.29 18.11 28.44 53.04 -43.05%
EY 4.38 3.90 1.94 7.53 5.52 3.52 1.89 75.21%
DY 2.95 1.61 1.66 3.42 3.37 1.62 1.76 41.14%
P/NAPS 1.96 1.83 1.80 1.80 1.85 2.00 1.84 4.30%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 28/03/13 13/12/12 27/09/12 28/06/12 28/03/12 16/12/11 -
Price 4.56 4.13 3.64 3.40 3.46 3.60 3.00 -
P/RPS 5.99 9.03 16.71 2.28 3.38 5.27 9.65 -27.25%
P/EPS 25.56 28.46 52.07 12.87 17.60 27.67 46.80 -33.20%
EY 3.91 3.51 1.92 7.77 5.68 3.61 2.14 49.50%
DY 2.63 1.45 1.65 3.53 3.47 1.67 2.00 20.04%
P/NAPS 2.19 2.03 1.81 1.74 1.80 1.95 1.62 22.28%

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