[GAMUDA] QoQ TTM 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- 3.71%
YoY- 0.1%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,229,572 2,278,510 2,285,739 2,268,292 2,235,435 2,564,319 2,629,125 -10.43%
PBT 851,645 811,526 688,244 674,659 656,446 637,540 733,228 10.52%
Tax -116,562 -120,324 -106,170 -106,385 -106,863 -115,989 -139,485 -11.30%
NP 735,083 691,202 582,074 568,274 549,583 521,551 593,743 15.34%
-
NP to SH 719,398 680,714 574,190 560,965 540,923 514,222 580,841 15.37%
-
Tax Rate 13.69% 14.83% 15.43% 15.77% 16.28% 18.19% 19.02% -
Total Cost 1,494,489 1,587,308 1,703,665 1,700,018 1,685,852 2,042,768 2,035,382 -18.65%
-
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 274,869 274,869 264,059 264,059 251,950 251,950 249,362 6.72%
Div Payout % 38.21% 40.38% 45.99% 47.07% 46.58% 49.00% 42.93% -
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 32.97% 30.34% 25.47% 25.05% 24.59% 20.34% 22.58% -
ROE 13.16% 12.76% 11.12% 11.12% 11.23% 11.67% 13.71% -
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 96.27 99.12 99.56 99.38 99.32 121.04 126.02 -16.47%
EPS 31.06 29.61 25.01 24.58 24.03 24.27 27.84 7.59%
DPS 12.00 11.96 11.50 11.57 11.19 12.00 12.00 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 79.02 80.75 81.01 80.39 79.22 90.88 93.18 -10.43%
EPS 25.50 24.12 20.35 19.88 19.17 18.22 20.59 15.36%
DPS 9.74 9.74 9.36 9.36 8.93 8.93 8.84 6.69%
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 4.97 4.65 4.49 4.90 4.79 3.36 2.95 41.72%
P/EPS 15.39 15.57 17.87 19.82 19.81 16.77 13.36 9.91%
EY 6.50 6.42 5.60 5.05 5.05 5.96 7.48 -8.96%
DY 2.51 2.59 2.57 2.38 2.35 2.95 3.23 -15.51%
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 5.00 4.76 4.66 4.67 4.62 3.77 3.28 32.55%
P/EPS 15.48 15.94 18.55 18.88 19.10 18.79 14.83 2.90%
EY 6.46 6.27 5.39 5.30 5.24 5.32 6.74 -2.79%
DY 2.49 2.53 2.48 2.49 2.44 2.63 2.91 -9.89%
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