[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2017 [#2]

Announcement Date
23-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 1.27%
YoY- 2.2%
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 4,373,086 4,058,020 3,549,160 2,717,522 2,080,446 2,445,746 2,007,496 13.84%
PBT 875,340 899,216 1,055,284 848,522 769,468 917,282 784,520 1.84%
Tax -132,368 -147,728 -171,704 -140,084 -83,704 -130,820 -101,270 4.56%
NP 742,972 751,488 883,580 708,438 685,764 786,462 683,250 1.40%
-
NP to SH 697,576 690,356 828,546 656,816 642,692 736,054 671,190 0.64%
-
Tax Rate 15.12% 16.43% 16.27% 16.51% 10.88% 14.26% 12.91% -
Total Cost 3,630,114 3,306,532 2,665,580 2,009,084 1,394,682 1,659,284 1,324,246 18.29%
-
Net Worth 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 8.21%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 297,251 296,165 294,681 290,626 288,634 279,868 274,702 1.32%
Div Payout % 42.61% 42.90% 35.57% 44.25% 44.91% 38.02% 40.93% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 8.21%
NOSH 2,481,507 2,468,050 2,456,210 2,421,887 2,405,284 2,332,237 2,289,188 1.35%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 16.99% 18.52% 24.90% 26.07% 32.96% 32.16% 34.03% -
ROE 8.43% 8.82% 10.99% 9.04% 9.68% 12.43% 13.03% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 176.54 164.42 144.53 112.21 86.49 104.87 87.69 12.36%
EPS 28.18 27.98 33.76 27.12 26.72 31.56 29.32 -0.65%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.34 3.17 3.07 3.00 2.76 2.54 2.25 6.80%
Adjusted Per Share Value based on latest NOSH - 2,423,615
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 153.77 142.69 124.80 95.56 73.15 86.00 70.59 13.84%
EPS 24.53 24.27 29.13 23.10 22.60 25.88 23.60 0.64%
DPS 10.45 10.41 10.36 10.22 10.15 9.84 9.66 1.31%
NAPS 2.9092 2.7511 2.6509 2.5548 2.3343 2.083 1.8111 8.21%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 3.86 2.76 5.12 4.81 4.57 5.07 4.47 -
P/RPS 2.19 1.68 3.54 4.29 5.28 4.83 5.10 -13.13%
P/EPS 13.71 9.87 15.17 17.74 17.10 16.06 15.25 -1.75%
EY 7.30 10.13 6.59 5.64 5.85 6.22 6.56 1.79%
DY 3.11 4.35 2.34 2.49 2.63 2.37 2.68 2.50%
P/NAPS 1.16 0.87 1.67 1.60 1.66 2.00 1.99 -8.59%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 27/03/14 -
Price 2.65 2.80 5.12 5.25 4.81 5.20 4.64 -
P/RPS 1.50 1.70 3.54 4.68 5.56 4.96 5.29 -18.93%
P/EPS 9.41 10.01 15.17 19.36 18.00 16.48 15.83 -8.30%
EY 10.63 9.99 6.59 5.17 5.56 6.07 6.32 9.04%
DY 4.53 4.29 2.34 2.29 2.49 2.31 2.59 9.76%
P/NAPS 0.79 0.88 1.67 1.75 1.74 2.05 2.06 -14.75%

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