[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2014 [#1]

Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -74.17%
YoY- 12.31%
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 2,399,918 1,776,649 1,222,873 569,636 2,229,572 1,637,576 1,003,748 79.09%
PBT 858,189 667,669 458,641 228,838 851,645 615,882 392,260 68.77%
Tax -132,731 -97,203 -65,410 -29,194 -116,562 -93,407 -50,635 90.44%
NP 725,458 570,466 393,231 199,644 735,083 522,475 341,625 65.44%
-
NP to SH 682,138 528,460 368,027 185,849 719,398 513,513 335,595 60.67%
-
Tax Rate 15.47% 14.56% 14.26% 12.76% 13.69% 15.17% 12.91% -
Total Cost 1,674,460 1,206,183 829,642 369,992 1,494,489 1,115,101 662,123 85.93%
-
Net Worth 6,199,111 6,038,205 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 13.18%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 282,849 280,846 139,934 139,386 275,895 275,219 137,351 62.07%
Div Payout % 41.47% 53.14% 38.02% 75.00% 38.35% 53.60% 40.93% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 6,199,111 6,038,205 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 13.18%
NOSH 2,357,076 2,340,389 2,332,237 2,323,112 2,299,130 2,293,492 2,289,188 1.97%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 30.23% 32.11% 32.16% 35.05% 32.97% 31.91% 34.03% -
ROE 11.00% 8.75% 6.21% 3.27% 13.26% 9.65% 6.52% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 101.82 75.91 52.43 24.52 96.97 71.40 43.85 75.62%
EPS 28.94 22.58 15.78 8.00 31.29 22.39 14.66 57.56%
DPS 12.00 12.00 6.00 6.00 12.00 12.00 6.00 58.94%
NAPS 2.63 2.58 2.54 2.45 2.36 2.32 2.25 10.99%
Adjusted Per Share Value based on latest NOSH - 2,323,112
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 84.39 62.47 43.00 20.03 78.40 57.58 35.29 79.10%
EPS 23.99 18.58 12.94 6.54 25.30 18.06 11.80 60.69%
DPS 9.95 9.88 4.92 4.90 9.70 9.68 4.83 62.11%
NAPS 2.1798 2.1232 2.083 2.0013 1.9079 1.871 1.8111 13.18%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.82 5.23 5.07 5.12 4.78 4.61 4.47 -
P/RPS 4.73 6.89 9.67 20.88 4.93 6.46 10.19 -40.13%
P/EPS 16.66 23.16 32.13 64.00 15.28 20.59 30.49 -33.23%
EY 6.00 4.32 3.11 1.56 6.55 4.86 3.28 49.73%
DY 2.49 2.29 1.18 1.17 2.51 2.60 1.34 51.31%
P/NAPS 1.83 2.03 2.00 2.09 2.03 1.99 1.99 -5.44%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 -
Price 4.50 4.94 5.20 4.80 4.81 4.72 4.64 -
P/RPS 4.42 6.51 9.92 19.58 4.96 6.61 10.58 -44.20%
P/EPS 15.55 21.88 32.95 60.00 15.37 21.08 31.65 -37.81%
EY 6.43 4.57 3.03 1.67 6.51 4.74 3.16 60.78%
DY 2.67 2.43 1.15 1.25 2.49 2.54 1.29 62.62%
P/NAPS 1.71 1.91 2.05 1.96 2.04 2.03 2.06 -11.70%

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