[GAMUDA] QoQ TTM Result on 31-Jul-2017 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- -7.57%
YoY- -3.84%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 4,025,404 3,627,222 3,478,345 3,211,403 2,812,633 2,440,437 2,113,985 53.80%
PBT 962,005 929,383 879,681 826,002 855,680 820,185 793,755 13.71%
Tax -183,938 -185,587 -180,713 -169,777 -162,289 -140,108 -122,846 30.97%
NP 778,067 743,796 698,968 656,225 693,391 680,077 670,909 10.41%
-
NP to SH 717,714 687,958 642,962 602,093 651,438 633,195 627,048 9.44%
-
Tax Rate 19.12% 19.97% 20.54% 20.55% 18.97% 17.08% 15.48% -
Total Cost 3,247,337 2,883,426 2,779,377 2,555,178 2,119,242 1,760,360 1,443,076 71.97%
-
Net Worth 7,747,954 7,538,943 7,656,779 7,461,825 7,453,994 7,270,845 7,139,352 5.62%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 294,825 292,926 292,926 290,887 290,887 289,707 289,707 1.17%
Div Payout % 41.08% 42.58% 45.56% 48.31% 44.65% 45.75% 46.20% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 7,747,954 7,538,943 7,656,779 7,461,825 7,453,994 7,270,845 7,139,352 5.62%
NOSH 2,462,129 2,456,210 2,455,000 2,446,500 2,428,011 2,423,615 2,420,119 1.15%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 19.33% 20.51% 20.09% 20.43% 24.65% 27.87% 31.74% -
ROE 9.26% 9.13% 8.40% 8.07% 8.74% 8.71% 8.78% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 163.66 147.71 141.74 131.27 115.84 100.69 87.35 52.15%
EPS 29.18 28.01 26.20 24.61 26.83 26.13 25.91 8.26%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.15 3.07 3.12 3.05 3.07 3.00 2.95 4.48%
Adjusted Per Share Value based on latest NOSH - 2,446,500
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 142.66 128.55 123.27 113.81 99.68 86.49 74.92 53.80%
EPS 25.44 24.38 22.79 21.34 23.09 22.44 22.22 9.46%
DPS 10.45 10.38 10.38 10.31 10.31 10.27 10.27 1.16%
NAPS 2.7459 2.6718 2.7136 2.6445 2.6417 2.5768 2.5302 5.62%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 5.14 5.12 5.25 5.30 5.27 4.81 4.91 -
P/RPS 3.14 3.47 3.70 4.04 4.55 4.78 5.62 -32.23%
P/EPS 17.62 18.28 20.04 21.54 19.64 18.41 18.95 -4.74%
EY 5.68 5.47 4.99 4.64 5.09 5.43 5.28 5.00%
DY 2.33 2.34 2.29 2.26 2.28 2.49 2.44 -3.03%
P/NAPS 1.63 1.67 1.68 1.74 1.72 1.60 1.66 -1.21%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 23/03/18 15/12/17 28/09/17 23/06/17 23/03/17 16/12/16 -
Price 3.22 5.12 4.75 5.29 5.45 5.25 4.81 -
P/RPS 1.97 3.47 3.35 4.03 4.70 5.21 5.51 -49.72%
P/EPS 11.04 18.28 18.13 21.49 20.31 20.09 18.56 -29.33%
EY 9.06 5.47 5.52 4.65 4.92 4.98 5.39 41.50%
DY 3.73 2.34 2.53 2.27 2.20 2.29 2.49 31.01%
P/NAPS 1.02 1.67 1.52 1.73 1.78 1.75 1.63 -26.90%

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