[GAMUDA] YoY Cumulative 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- 107.87%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,040,223 1,222,873 1,003,748 953,444 1,411,322 1,241,394 1,227,202 -2.71%
PBT 384,734 458,641 392,260 360,462 355,444 235,028 195,280 11.95%
Tax -41,852 -65,410 -50,635 -51,328 -74,062 -47,615 -37,462 1.86%
NP 342,882 393,231 341,625 309,134 281,382 187,413 157,818 13.79%
-
NP to SH 321,346 368,027 335,595 302,328 268,792 182,557 152,658 13.20%
-
Tax Rate 10.88% 14.26% 12.91% 14.24% 20.84% 20.26% 19.18% -
Total Cost 697,341 829,642 662,123 644,310 1,129,940 1,053,981 1,069,384 -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 144,317 139,934 137,351 125,015 123,962 122,521 120,969 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 4.84% 6.21% 6.52% 7.15% 7.03% 5.14% 7.57% -
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 43.25 52.43 43.85 45.76 68.31 60.79 60.87 -5.53%
EPS 13.36 15.78 14.66 14.51 13.01 8.94 7.57 9.92%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 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 36.87 43.34 35.57 33.79 50.02 44.00 43.49 -2.71%
EPS 11.39 13.04 11.89 10.71 9.53 6.47 5.41 13.20%
DPS 5.11 4.96 4.87 4.43 4.39 4.34 4.29 2.95%
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 10.57 9.67 10.19 8.13 5.42 6.27 4.55 15.07%
P/EPS 34.21 32.13 30.49 25.64 28.44 42.62 36.58 -1.10%
EY 2.92 3.11 3.28 3.90 3.52 2.35 2.73 1.12%
DY 1.31 1.18 1.34 1.61 1.62 1.57 2.17 -8.06%
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 11.12 9.92 10.58 9.03 5.27 6.23 4.67 15.54%
P/EPS 36.00 32.95 31.65 28.46 27.67 42.39 37.51 -0.68%
EY 2.78 3.03 3.16 3.51 3.61 2.36 2.67 0.67%
DY 1.25 1.15 1.29 1.45 1.67 1.58 2.11 -8.35%
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