[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -17.59%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,010,017 2,368,865 2,183,434 2,126,001 2,822,913 2,483,464 2,320,485 -2.36%
PBT 760,706 890,225 821,176 614,402 735,296 524,529 396,090 11.47%
Tax -83,338 -129,604 -124,542 -106,594 -168,234 -115,793 -70,376 2.85%
NP 677,368 760,621 696,633 507,808 567,061 408,736 325,714 12.96%
-
NP to SH 632,046 704,613 684,684 498,296 542,406 398,920 314,920 12.29%
-
Tax Rate 10.96% 14.56% 15.17% 17.35% 22.88% 22.08% 17.77% -
Total Cost 1,332,649 1,608,244 1,486,801 1,618,193 2,255,852 2,074,728 1,994,770 -6.49%
-
Net Worth 6,668,750 6,038,205 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 22.03%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 385,198 374,462 366,958 335,176 331,072 327,655 322,659 2.99%
Div Payout % 60.94% 53.14% 53.60% 67.26% 61.04% 82.14% 102.46% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 6,668,750 6,038,205 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 22.03%
NOSH 2,407,491 2,340,389 2,293,492 2,094,854 2,069,201 2,047,843 2,016,620 2.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 33.70% 32.11% 31.91% 23.89% 20.09% 16.46% 14.04% -
ROE 9.48% 11.67% 12.87% 11.44% 13.65% 11.01% 15.62% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 83.49 101.22 95.20 101.49 136.43 121.27 115.07 -5.20%
EPS 26.25 30.11 29.85 23.79 26.21 19.48 15.61 9.04%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 16.00 0.00%
NAPS 2.77 2.58 2.32 2.08 1.92 1.77 1.00 18.48%
Adjusted Per Share Value based on latest NOSH - 2,118,516
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 70.68 83.30 76.78 74.76 99.26 87.33 81.60 -2.36%
EPS 22.22 24.78 24.08 17.52 19.07 14.03 11.07 12.30%
DPS 13.54 13.17 12.90 11.79 11.64 11.52 11.35 2.98%
NAPS 2.3449 2.1232 1.871 1.5322 1.397 1.2745 0.7091 22.03%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.75 5.23 4.61 4.07 3.56 3.74 3.00 -
P/RPS 5.69 5.17 4.84 4.01 2.61 3.08 2.61 13.85%
P/EPS 18.09 17.37 15.44 17.11 13.58 19.20 19.21 -0.99%
EY 5.53 5.76 6.48 5.84 7.36 5.21 5.21 0.99%
DY 3.37 3.06 3.47 3.93 4.49 4.28 5.33 -7.34%
P/NAPS 1.71 2.03 1.99 1.96 1.85 2.11 3.00 -8.93%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 -
Price 4.81 4.94 4.72 4.56 3.46 3.75 3.21 -
P/RPS 5.76 4.88 4.96 4.49 2.54 3.09 2.79 12.82%
P/EPS 18.32 16.41 15.81 19.17 13.20 19.25 20.56 -1.90%
EY 5.46 6.09 6.32 5.22 7.58 5.19 4.86 1.95%
DY 3.33 3.24 3.39 3.51 4.62 4.27 4.98 -6.48%
P/NAPS 1.74 1.91 2.03 2.19 1.80 2.12 3.21 -9.69%

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