[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2011 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 106.2%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,003,748 953,444 1,411,322 1,241,394 1,227,202 1,205,695 977,664 0.43%
PBT 392,260 360,462 355,444 235,028 195,280 138,617 219,914 10.11%
Tax -50,635 -51,328 -74,062 -47,615 -37,462 -30,295 -35,728 5.97%
NP 341,625 309,134 281,382 187,413 157,818 108,322 184,186 10.83%
-
NP to SH 335,595 302,328 268,792 182,557 152,658 104,092 178,170 11.11%
-
Tax Rate 12.91% 14.24% 20.84% 20.26% 19.18% 21.86% 16.25% -
Total Cost 662,123 644,310 1,129,940 1,053,981 1,069,384 1,097,373 793,478 -2.96%
-
Net Worth 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 9.24%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 137,351 125,015 123,962 122,521 120,969 80,225 249,119 -9.43%
Div Payout % 40.93% 41.35% 46.12% 67.11% 79.24% 77.07% 139.82% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 9.24%
NOSH 2,289,188 2,083,583 2,066,041 2,042,024 2,016,153 2,005,626 1,992,953 2.33%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 34.03% 32.42% 19.94% 15.10% 12.86% 8.98% 18.84% -
ROE 6.52% 7.15% 7.03% 5.14% 7.57% 3.39% 5.88% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 43.85 45.76 68.31 60.79 60.87 60.12 49.06 -1.85%
EPS 14.66 14.51 13.01 8.94 7.57 5.19 8.94 8.58%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 12.50 -11.50%
NAPS 2.25 2.03 1.85 1.74 1.00 1.53 1.52 6.74%
Adjusted Per Share Value based on latest NOSH - 2,048,474
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 35.29 33.53 49.63 43.65 43.15 42.40 34.38 0.43%
EPS 11.80 10.63 9.45 6.42 5.37 3.66 6.26 11.13%
DPS 4.83 4.40 4.36 4.31 4.25 2.82 8.76 -9.43%
NAPS 1.8111 1.4873 1.344 1.2494 0.7089 1.079 1.0652 9.24%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.47 3.72 3.70 3.81 2.77 1.90 5.10 -
P/RPS 10.19 8.13 5.42 6.27 4.55 3.16 10.40 -0.33%
P/EPS 30.49 25.64 28.44 42.62 36.58 36.61 57.05 -9.90%
EY 3.28 3.90 3.52 2.35 2.73 2.73 1.75 11.02%
DY 1.34 1.61 1.62 1.57 2.17 2.11 2.45 -9.55%
P/NAPS 1.99 1.83 2.00 2.19 2.77 1.24 3.36 -8.35%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 -
Price 4.64 4.13 3.60 3.79 2.84 2.03 3.14 -
P/RPS 10.58 9.03 5.27 6.23 4.67 3.38 6.40 8.73%
P/EPS 31.65 28.46 27.67 42.39 37.51 39.11 35.12 -1.71%
EY 3.16 3.51 3.61 2.36 2.67 2.56 2.85 1.73%
DY 1.29 1.45 1.67 1.58 2.11 1.97 3.98 -17.10%
P/NAPS 2.06 2.03 1.95 2.18 2.84 1.33 2.07 -0.08%

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