[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 1.57%
YoY- 47.24%
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 2,445,746 2,007,496 1,906,888 2,822,644 2,482,788 2,454,404 2,411,390 0.23%
PBT 917,282 784,520 720,924 710,888 470,056 390,560 277,234 22.05%
Tax -130,820 -101,270 -102,656 -148,124 -95,230 -74,924 -60,590 13.68%
NP 786,462 683,250 618,268 562,764 374,826 315,636 216,644 23.95%
-
NP to SH 736,054 671,190 604,656 537,584 365,114 305,316 208,184 23.41%
-
Tax Rate 14.26% 12.91% 14.24% 20.84% 20.26% 19.18% 21.86% -
Total Cost 1,659,284 1,324,246 1,288,620 2,259,880 2,107,962 2,138,768 2,194,746 -4.55%
-
Net Worth 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 11.58%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 279,868 274,702 250,030 247,924 245,042 241,938 160,450 9.71%
Div Payout % 38.02% 40.93% 41.35% 46.12% 67.11% 79.24% 77.07% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 11.58%
NOSH 2,332,237 2,289,188 2,083,583 2,066,041 2,042,024 2,016,153 2,005,626 2.54%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 32.16% 34.03% 32.42% 19.94% 15.10% 12.86% 8.98% -
ROE 12.43% 13.03% 14.30% 14.06% 10.28% 15.14% 6.78% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 104.87 87.69 91.52 136.62 121.58 121.74 120.23 -2.25%
EPS 31.56 29.32 29.02 26.02 17.88 15.14 10.38 20.35%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 8.00 6.98%
NAPS 2.54 2.25 2.03 1.85 1.74 1.00 1.53 8.81%
Adjusted Per Share Value based on latest NOSH - 2,067,772
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 86.00 70.59 67.05 99.25 87.30 86.30 84.79 0.23%
EPS 25.88 23.60 21.26 18.90 12.84 10.74 7.32 23.41%
DPS 9.84 9.66 8.79 8.72 8.62 8.51 5.64 9.71%
NAPS 2.083 1.8111 1.4873 1.344 1.2494 0.7089 1.079 11.58%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 5.07 4.47 3.72 3.70 3.81 2.77 1.90 -
P/RPS 4.83 5.10 4.06 2.71 3.13 2.28 1.58 20.46%
P/EPS 16.06 15.25 12.82 14.22 21.31 18.29 18.30 -2.15%
EY 6.22 6.56 7.80 7.03 4.69 5.47 5.46 2.19%
DY 2.37 2.68 3.23 3.24 3.15 4.33 4.21 -9.12%
P/NAPS 2.00 1.99 1.83 2.00 2.19 2.77 1.24 8.28%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 -
Price 5.20 4.64 4.13 3.60 3.79 2.84 2.03 -
P/RPS 4.96 5.29 4.51 2.64 3.12 2.33 1.69 19.64%
P/EPS 16.48 15.83 14.23 13.84 21.20 18.75 19.56 -2.81%
EY 6.07 6.32 7.03 7.23 4.72 5.33 5.11 2.90%
DY 2.31 2.59 2.91 3.33 3.17 4.23 3.94 -8.51%
P/NAPS 2.05 2.06 2.03 1.95 2.18 2.84 1.33 7.47%

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