[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 3.94%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,080,446 2,445,746 2,007,496 1,906,888 2,822,644 2,482,788 2,454,404 -2.71%
PBT 769,468 917,282 784,520 720,924 710,888 470,056 390,560 11.95%
Tax -83,704 -130,820 -101,270 -102,656 -148,124 -95,230 -74,924 1.86%
NP 685,764 786,462 683,250 618,268 562,764 374,826 315,636 13.79%
-
NP to SH 642,692 736,054 671,190 604,656 537,584 365,114 305,316 13.20%
-
Tax Rate 10.88% 14.26% 12.91% 14.24% 20.84% 20.26% 19.18% -
Total Cost 1,394,682 1,659,284 1,324,246 1,288,620 2,259,880 2,107,962 2,138,768 -6.87%
-
Net Worth 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 21.96%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 288,634 279,868 274,702 250,030 247,924 245,042 241,938 2.98%
Div Payout % 44.91% 38.02% 40.93% 41.35% 46.12% 67.11% 79.24% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 21.96%
NOSH 2,405,284 2,332,237 2,289,188 2,083,583 2,066,041 2,042,024 2,016,153 2.98%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 32.96% 32.16% 34.03% 32.42% 19.94% 15.10% 12.86% -
ROE 9.68% 12.43% 13.03% 14.30% 14.06% 10.28% 15.14% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 86.49 104.87 87.69 91.52 136.62 121.58 121.74 -5.53%
EPS 26.72 31.56 29.32 29.02 26.02 17.88 15.14 9.92%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 2.76 2.54 2.25 2.03 1.85 1.74 1.00 18.42%
Adjusted Per Share Value based on latest NOSH - 2,086,303
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 73.73 86.68 71.15 67.58 100.03 87.99 86.98 -2.71%
EPS 22.78 26.09 23.79 21.43 19.05 12.94 10.82 13.20%
DPS 10.23 9.92 9.74 8.86 8.79 8.68 8.57 2.99%
NAPS 2.3527 2.0994 1.8254 1.499 1.3546 1.2592 0.7145 21.96%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.57 5.07 4.47 3.72 3.70 3.81 2.77 -
P/RPS 5.28 4.83 5.10 4.06 2.71 3.13 2.28 15.01%
P/EPS 17.10 16.06 15.25 12.82 14.22 21.31 18.29 -1.11%
EY 5.85 6.22 6.56 7.80 7.03 4.69 5.47 1.12%
DY 2.63 2.37 2.68 3.23 3.24 3.15 4.33 -7.97%
P/NAPS 1.66 2.00 1.99 1.83 2.00 2.19 2.77 -8.17%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 26/03/15 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 -
Price 4.81 5.20 4.64 4.13 3.60 3.79 2.84 -
P/RPS 5.56 4.96 5.29 4.51 2.64 3.12 2.33 15.59%
P/EPS 18.00 16.48 15.83 14.23 13.84 21.20 18.75 -0.67%
EY 5.56 6.07 6.32 7.03 7.23 4.72 5.33 0.70%
DY 2.49 2.31 2.59 2.91 3.33 3.17 4.23 -8.44%
P/NAPS 1.74 2.05 2.06 2.03 1.95 2.18 2.84 -7.83%

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