[GAMUDA] QoQ Quarter Result on 31-Jan-2012 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 3.14%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 453,263 969,818 705,863 769,328 641,994 810,610 621,204 -18.87%
PBT 173,242 176,738 196,028 188,283 167,161 151,127 158,369 6.13%
Tax -25,543 -36,043 -52,114 -40,981 -33,081 -24,734 -39,230 -24.77%
NP 147,699 140,695 143,914 147,302 134,080 126,393 119,139 15.32%
-
NP to SH 145,438 140,500 138,013 136,473 132,319 126,221 116,633 15.77%
-
Tax Rate 14.74% 20.39% 26.58% 21.77% 19.79% 16.37% 24.77% -
Total Cost 305,564 829,123 561,949 622,026 507,914 684,217 502,065 -28.07%
-
Net Worth 4,182,122 4,052,884 3,984,736 3,825,379 3,818,879 3,691,757 3,640,924 9.63%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 124,839 - 124,523 - 123,855 - 123,421 0.76%
Div Payout % 85.84% - 90.23% - 93.60% - 105.82% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 4,182,122 4,052,884 3,984,736 3,825,379 3,818,879 3,691,757 3,640,924 9.63%
NOSH 2,080,658 2,078,402 2,075,383 2,067,772 2,064,259 2,062,434 2,057,019 0.76%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 32.59% 14.51% 20.39% 19.15% 20.88% 15.59% 19.18% -
ROE 3.48% 3.47% 3.46% 3.57% 3.46% 3.42% 3.20% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 21.78 46.66 34.01 37.21 31.10 39.30 30.20 -19.49%
EPS 6.99 6.76 6.65 6.60 6.41 6.12 5.67 14.90%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.01 1.95 1.92 1.85 1.85 1.79 1.77 8.80%
Adjusted Per Share Value based on latest NOSH - 2,067,772
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 15.94 34.10 24.82 27.05 22.57 28.50 21.84 -18.85%
EPS 5.11 4.94 4.85 4.80 4.65 4.44 4.10 15.73%
DPS 4.39 0.00 4.38 0.00 4.36 0.00 4.34 0.76%
NAPS 1.4706 1.4251 1.4012 1.3451 1.3428 1.2981 1.2803 9.63%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.61 3.51 3.56 3.70 3.40 3.69 3.74 -
P/RPS 16.57 7.52 10.47 9.94 10.93 9.39 12.38 21.34%
P/EPS 51.65 51.92 53.53 56.06 53.04 60.29 65.96 -14.98%
EY 1.94 1.93 1.87 1.78 1.89 1.66 1.52 17.57%
DY 1.66 0.00 1.69 0.00 1.76 0.00 1.60 2.47%
P/NAPS 1.80 1.80 1.85 2.00 1.84 2.06 2.11 -10.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 27/09/12 28/06/12 28/03/12 16/12/11 29/09/11 23/06/11 -
Price 3.64 3.40 3.46 3.60 3.00 2.87 3.75 -
P/RPS 16.71 7.29 10.17 9.68 9.65 7.30 12.42 21.76%
P/EPS 52.07 50.30 52.03 54.55 46.80 46.90 66.14 -14.67%
EY 1.92 1.99 1.92 1.83 2.14 2.13 1.51 17.28%
DY 1.65 0.00 1.73 0.00 2.00 0.00 1.60 2.06%
P/NAPS 1.81 1.74 1.80 1.95 1.62 1.60 2.12 -9.95%

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