[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 102.8%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 1,358,761 1,040,223 1,222,873 1,003,748 953,444 1,411,322 1,241,394 1.51%
PBT 424,261 384,734 458,641 392,260 360,462 355,444 235,028 10.33%
Tax -70,042 -41,852 -65,410 -50,635 -51,328 -74,062 -47,615 6.63%
NP 354,219 342,882 393,231 341,625 309,134 281,382 187,413 11.18%
-
NP to SH 328,408 321,346 368,027 335,595 302,328 268,792 182,557 10.27%
-
Tax Rate 16.51% 10.88% 14.26% 12.91% 14.24% 20.84% 20.26% -
Total Cost 1,004,542 697,341 829,642 662,123 644,310 1,129,940 1,053,981 -0.79%
-
Net Worth 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 12.64%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 145,313 144,317 139,934 137,351 125,015 123,962 122,521 2.88%
Div Payout % 44.25% 44.91% 38.02% 40.93% 41.35% 46.12% 67.11% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 12.64%
NOSH 2,421,887 2,405,284 2,332,237 2,289,188 2,083,583 2,066,041 2,042,024 2.88%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 26.07% 32.96% 32.16% 34.03% 32.42% 19.94% 15.10% -
ROE 4.52% 4.84% 6.21% 6.52% 7.15% 7.03% 5.14% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 56.10 43.25 52.43 43.85 45.76 68.31 60.79 -1.32%
EPS 13.56 13.36 15.78 14.66 14.51 13.01 8.94 7.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.00 2.76 2.54 2.25 2.03 1.85 1.74 9.49%
Adjusted Per Share Value based on latest NOSH - 2,295,749
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 48.15 36.87 43.34 35.57 33.79 50.02 44.00 1.51%
EPS 11.64 11.39 13.04 11.89 10.71 9.53 6.47 10.27%
DPS 5.15 5.11 4.96 4.87 4.43 4.39 4.34 2.89%
NAPS 2.575 2.3527 2.0994 1.8254 1.499 1.3546 1.2592 12.65%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.81 4.57 5.07 4.47 3.72 3.70 3.81 -
P/RPS 8.57 10.57 9.67 10.19 8.13 5.42 6.27 5.34%
P/EPS 35.47 34.21 32.13 30.49 25.64 28.44 42.62 -3.01%
EY 2.82 2.92 3.11 3.28 3.90 3.52 2.35 3.08%
DY 1.25 1.31 1.18 1.34 1.61 1.62 1.57 -3.72%
P/NAPS 1.60 1.66 2.00 1.99 1.83 2.00 2.19 -5.09%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 23/03/17 24/03/16 26/03/15 27/03/14 28/03/13 28/03/12 24/03/11 -
Price 5.25 4.81 5.20 4.64 4.13 3.60 3.79 -
P/RPS 9.36 11.12 9.92 10.58 9.03 5.27 6.23 7.01%
P/EPS 38.72 36.00 32.95 31.65 28.46 27.67 42.39 -1.49%
EY 2.58 2.78 3.03 3.16 3.51 3.61 2.36 1.49%
DY 1.14 1.25 1.15 1.29 1.45 1.67 1.58 -5.28%
P/NAPS 1.75 1.74 2.05 2.06 2.03 1.95 2.18 -3.59%

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