[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 9.26%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 2,183,434 2,126,001 2,822,913 2,483,464 2,320,485 2,380,081 2,069,814 0.89%
PBT 821,176 614,402 735,296 524,529 396,090 268,988 446,152 10.69%
Tax -124,542 -106,594 -168,234 -115,793 -70,376 -59,557 -94,216 4.75%
NP 696,633 507,808 567,061 408,736 325,714 209,430 351,936 12.04%
-
NP to SH 684,684 498,296 542,406 398,920 314,920 200,526 339,833 12.37%
-
Tax Rate 15.17% 17.35% 22.88% 22.08% 17.77% 22.14% 21.12% -
Total Cost 1,486,801 1,618,193 2,255,852 2,074,728 1,994,770 2,170,650 1,717,878 -2.37%
-
Net Worth 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 3,093,627 9.45%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 366,958 335,176 331,072 327,655 322,659 213,895 665,296 -9.43%
Div Payout % 53.60% 67.26% 61.04% 82.14% 102.46% 106.67% 195.77% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 3,093,627 9.45%
NOSH 2,293,492 2,094,854 2,069,201 2,047,843 2,016,620 2,005,266 1,995,888 2.34%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 31.91% 23.89% 20.09% 16.46% 14.04% 8.80% 17.00% -
ROE 12.87% 11.44% 13.65% 11.01% 15.62% 6.45% 10.98% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 95.20 101.49 136.43 121.27 115.07 118.69 103.70 -1.41%
EPS 29.85 23.79 26.21 19.48 15.61 10.00 17.03 9.80%
DPS 16.00 16.00 16.00 16.00 16.00 10.67 33.33 -11.50%
NAPS 2.32 2.08 1.92 1.77 1.00 1.55 1.55 6.94%
Adjusted Per Share Value based on latest NOSH - 2,057,019
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 77.38 75.35 100.04 88.01 82.24 84.35 73.35 0.89%
EPS 24.27 17.66 19.22 14.14 11.16 7.11 12.04 12.38%
DPS 13.01 11.88 11.73 11.61 11.44 7.58 23.58 -9.43%
NAPS 1.8857 1.5442 1.408 1.2846 0.7147 1.1015 1.0964 9.45%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 4.61 4.07 3.56 3.74 3.00 2.40 3.12 -
P/RPS 4.84 4.01 2.61 3.08 2.61 2.02 3.01 8.23%
P/EPS 15.44 17.11 13.58 19.20 19.21 24.00 18.32 -2.80%
EY 6.48 5.84 7.36 5.21 5.21 4.17 5.46 2.89%
DY 3.47 3.93 4.49 4.28 5.33 4.44 10.68 -17.07%
P/NAPS 1.99 1.96 1.85 2.11 3.00 1.55 2.01 -0.16%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 25/06/08 -
Price 4.72 4.56 3.46 3.75 3.21 2.69 2.33 -
P/RPS 4.96 4.49 2.54 3.09 2.79 2.27 2.25 14.07%
P/EPS 15.81 19.17 13.20 19.25 20.56 26.90 13.68 2.43%
EY 6.32 5.22 7.58 5.19 4.86 3.72 7.31 -2.39%
DY 3.39 3.51 4.62 4.27 4.98 3.97 14.31 -21.33%
P/NAPS 2.03 2.19 1.80 2.12 3.21 1.74 1.50 5.16%

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