[GAMUDA] QoQ Quarter Result on 31-Oct-2013 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -1.03%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 591,996 633,828 517,628 486,120 640,934 641,057 500,181 11.92%
PBT 235,763 223,622 200,805 191,455 195,644 100,340 187,220 16.66%
Tax -23,155 -42,772 -25,570 -25,065 -26,917 -28,618 -25,785 -6.93%
NP 212,608 180,850 175,235 166,390 168,727 71,722 161,435 20.20%
-
NP to SH 205,885 177,918 170,115 165,480 167,201 71,394 156,890 19.92%
-
Tax Rate 9.82% 19.13% 12.73% 13.09% 13.76% 28.52% 13.77% -
Total Cost 379,388 452,978 342,393 319,730 472,207 569,335 338,746 7.86%
-
Net Worth 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 18.58%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 137,920 - 136,948 - 127,110 - -
Div Payout % - 77.52% - 82.76% - 178.04% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 18.58%
NOSH 2,315,916 2,298,682 2,295,749 2,282,482 2,250,698 2,118,516 2,086,303 7.22%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 35.91% 28.53% 33.85% 34.23% 26.33% 11.19% 32.28% -
ROE 3.77% 3.34% 3.29% 3.28% 3.47% 1.62% 3.70% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 25.56 27.57 22.55 21.30 28.48 30.26 23.97 4.38%
EPS 8.89 7.74 7.41 7.25 7.45 3.37 7.52 11.83%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 2.36 2.32 2.25 2.21 2.14 2.08 2.03 10.59%
Adjusted Per Share Value based on latest NOSH - 2,282,482
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 20.98 22.46 18.34 17.23 22.71 22.72 17.73 11.90%
EPS 7.30 6.31 6.03 5.86 5.93 2.53 5.56 19.96%
DPS 0.00 4.89 0.00 4.85 0.00 4.50 0.00 -
NAPS 1.937 1.89 1.8306 1.7877 1.707 1.5617 1.501 18.58%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.78 4.61 4.47 4.87 4.76 4.07 3.72 -
P/RPS 18.70 16.72 19.83 22.87 16.72 13.45 15.52 13.26%
P/EPS 53.77 59.56 60.32 67.17 64.07 120.77 49.47 5.73%
EY 1.86 1.68 1.66 1.49 1.56 0.83 2.02 -5.36%
DY 0.00 1.30 0.00 1.23 0.00 1.47 0.00 -
P/NAPS 2.03 1.99 1.99 2.20 2.22 1.96 1.83 7.17%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 -
Price 4.81 4.72 4.64 4.64 4.59 4.56 4.13 -
P/RPS 18.82 17.12 20.58 21.79 16.12 15.07 17.23 6.07%
P/EPS 54.11 60.98 62.62 64.00 61.79 135.31 54.92 -0.98%
EY 1.85 1.64 1.60 1.56 1.62 0.74 1.82 1.09%
DY 0.00 1.27 0.00 1.29 0.00 1.32 0.00 -
P/NAPS 2.04 2.03 2.06 2.10 2.14 2.19 2.03 0.32%

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