[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 6.29%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,051,180 2,278,544 1,944,480 1,813,052 2,567,976 2,536,808 2,495,840 -3.21%
PBT 770,200 915,352 765,820 692,968 668,644 438,764 377,984 12.58%
Tax -78,748 -116,776 -100,260 -102,172 -132,324 -76,980 -69,856 2.01%
NP 691,452 798,576 665,560 590,796 536,320 361,784 308,128 14.41%
-
NP to SH 644,932 743,396 661,920 581,752 529,276 354,128 296,100 13.84%
-
Tax Rate 10.22% 12.76% 13.09% 14.74% 19.79% 17.54% 18.48% -
Total Cost 1,359,728 1,479,968 1,278,920 1,222,256 2,031,656 2,175,024 2,187,712 -7.61%
-
Net Worth 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 21.99%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 577,551 557,547 547,795 499,357 495,422 488,452 483,197 3.01%
Div Payout % 89.55% 75.00% 82.76% 85.84% 93.60% 137.93% 163.19% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 21.99%
NOSH 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2,035,218 2,013,322 3.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 33.71% 35.05% 34.23% 32.59% 20.88% 14.26% 12.35% -
ROE 9.71% 13.06% 13.12% 13.91% 13.86% 9.94% 14.71% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 85.24 98.08 85.19 87.14 124.40 124.65 123.97 -6.04%
EPS 26.80 32.00 29.00 27.96 25.64 17.40 14.68 10.54%
DPS 24.00 24.00 24.00 24.00 24.00 24.00 24.00 0.00%
NAPS 2.76 2.45 2.21 2.01 1.85 1.75 1.00 18.42%
Adjusted Per Share Value based on latest NOSH - 2,080,658
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 72.71 80.77 68.93 64.27 91.03 89.92 88.47 -3.21%
EPS 22.86 26.35 23.46 20.62 18.76 12.55 10.50 13.83%
DPS 20.47 19.76 19.42 17.70 17.56 17.31 17.13 3.01%
NAPS 2.3543 2.0175 1.788 1.4824 1.3537 1.2625 0.7137 21.99%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 4.50 5.12 4.87 3.61 3.40 3.80 3.15 -
P/RPS 5.28 5.22 5.72 4.14 2.73 3.05 2.54 12.96%
P/EPS 16.79 16.00 16.79 12.91 13.26 21.84 21.42 -3.97%
EY 5.96 6.25 5.95 7.75 7.54 4.58 4.67 4.14%
DY 5.33 4.69 4.93 6.65 7.06 6.32 7.62 -5.78%
P/NAPS 1.63 2.09 2.20 1.80 1.84 2.17 3.15 -10.39%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 17/12/10 22/12/09 -
Price 4.40 4.80 4.64 3.64 3.00 3.83 2.66 -
P/RPS 5.16 4.89 5.45 4.18 2.41 3.07 2.15 15.70%
P/EPS 16.42 15.00 16.00 13.02 11.70 22.01 18.09 -1.60%
EY 6.09 6.67 6.25 7.68 8.55 4.54 5.53 1.61%
DY 5.45 5.00 5.17 6.59 8.00 6.27 9.02 -8.05%
P/NAPS 1.59 1.96 2.10 1.81 1.62 2.19 2.66 -8.21%

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