[GAMUDA] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 4.59%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 653,237 569,636 591,996 633,828 517,628 486,120 640,934 1.27%
PBT 229,803 228,838 235,763 223,622 200,805 191,455 195,644 11.29%
Tax -36,216 -29,194 -23,155 -42,772 -25,570 -25,065 -26,917 21.80%
NP 193,587 199,644 212,608 180,850 175,235 166,390 168,727 9.56%
-
NP to SH 182,178 185,849 205,885 177,918 170,115 165,480 167,201 5.86%
-
Tax Rate 15.76% 12.76% 9.82% 19.13% 12.73% 13.09% 13.76% -
Total Cost 459,650 369,992 379,388 452,978 342,393 319,730 472,207 -1.77%
-
Net Worth 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 15.05%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 139,386 - 137,920 - 136,948 - -
Div Payout % - 75.00% - 77.52% - 82.76% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 15.05%
NOSH 2,341,619 2,323,112 2,315,916 2,298,682 2,295,749 2,282,482 2,250,698 2.66%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 29.64% 35.05% 35.91% 28.53% 33.85% 34.23% 26.33% -
ROE 3.06% 3.27% 3.77% 3.34% 3.29% 3.28% 3.47% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 27.90 24.52 25.56 27.57 22.55 21.30 28.48 -1.35%
EPS 7.78 8.00 8.89 7.74 7.41 7.25 7.45 2.92%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 2.54 2.45 2.36 2.32 2.25 2.21 2.14 12.06%
Adjusted Per Share Value based on latest NOSH - 2,298,682
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.15 20.19 20.98 22.46 18.34 17.23 22.71 1.28%
EPS 6.46 6.59 7.30 6.31 6.03 5.86 5.93 5.85%
DPS 0.00 4.94 0.00 4.89 0.00 4.85 0.00 -
NAPS 2.1079 2.0171 1.937 1.89 1.8306 1.7877 1.707 15.05%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 5.07 5.12 4.78 4.61 4.47 4.87 4.76 -
P/RPS 18.17 20.88 18.70 16.72 19.83 22.87 16.72 5.68%
P/EPS 65.17 64.00 53.77 59.56 60.32 67.17 64.07 1.13%
EY 1.53 1.56 1.86 1.68 1.66 1.49 1.56 -1.28%
DY 0.00 1.17 0.00 1.30 0.00 1.23 0.00 -
P/NAPS 2.00 2.09 2.03 1.99 1.99 2.20 2.22 -6.70%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 26/09/13 -
Price 5.20 4.80 4.81 4.72 4.64 4.64 4.59 -
P/RPS 18.64 19.58 18.82 17.12 20.58 21.79 16.12 10.13%
P/EPS 66.84 60.00 54.11 60.98 62.62 64.00 61.79 5.36%
EY 1.50 1.67 1.85 1.64 1.60 1.56 1.62 -4.98%
DY 0.00 1.25 0.00 1.27 0.00 1.29 0.00 -
P/NAPS 2.05 1.96 2.04 2.03 2.06 2.10 2.14 -2.81%

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