[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 98.02%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,774,580 1,358,761 1,040,223 1,222,873 1,003,748 953,444 1,411,322 3.88%
PBT 527,642 424,261 384,734 458,641 392,260 360,462 355,444 6.79%
Tax -85,852 -70,042 -41,852 -65,410 -50,635 -51,328 -74,062 2.49%
NP 441,790 354,219 342,882 393,231 341,625 309,134 281,382 7.80%
-
NP to SH 414,273 328,408 321,346 368,027 335,595 302,328 268,792 7.46%
-
Tax Rate 16.27% 16.51% 10.88% 14.26% 12.91% 14.24% 20.84% -
Total Cost 1,332,790 1,004,542 697,341 829,642 662,123 644,310 1,129,940 2.78%
-
Net Worth 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 11.97%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 147,340 145,313 144,317 139,934 137,351 125,015 123,962 2.91%
Div Payout % 35.57% 44.25% 44.91% 38.02% 40.93% 41.35% 46.12% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 3,822,176 11.97%
NOSH 2,456,210 2,421,887 2,405,284 2,332,237 2,289,188 2,083,583 2,066,041 2.92%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 24.90% 26.07% 32.96% 32.16% 34.03% 32.42% 19.94% -
ROE 5.50% 4.52% 4.84% 6.21% 6.52% 7.15% 7.03% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 72.26 56.10 43.25 52.43 43.85 45.76 68.31 0.94%
EPS 16.88 13.56 13.36 15.78 14.66 14.51 13.01 4.43%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.07 3.00 2.76 2.54 2.25 2.03 1.85 8.79%
Adjusted Per Share Value based on latest NOSH - 2,341,619
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 62.89 48.15 36.87 43.34 35.57 33.79 50.02 3.88%
EPS 14.68 11.64 11.39 13.04 11.89 10.71 9.53 7.45%
DPS 5.22 5.15 5.11 4.96 4.87 4.43 4.39 2.92%
NAPS 2.6718 2.575 2.3527 2.0994 1.8254 1.499 1.3546 11.97%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 5.12 4.81 4.57 5.07 4.47 3.72 3.70 -
P/RPS 7.09 8.57 10.57 9.67 10.19 8.13 5.42 4.57%
P/EPS 30.35 35.47 34.21 32.13 30.49 25.64 28.44 1.08%
EY 3.29 2.82 2.92 3.11 3.28 3.90 3.52 -1.11%
DY 1.17 1.25 1.31 1.18 1.34 1.61 1.62 -5.27%
P/NAPS 1.67 1.60 1.66 2.00 1.99 1.83 2.00 -2.95%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 23/03/17 24/03/16 26/03/15 27/03/14 28/03/13 28/03/12 -
Price 5.12 5.25 4.81 5.20 4.64 4.13 3.60 -
P/RPS 7.09 9.36 11.12 9.92 10.58 9.03 5.27 5.06%
P/EPS 30.35 38.72 36.00 32.95 31.65 28.46 27.67 1.55%
EY 3.29 2.58 2.78 3.03 3.16 3.51 3.61 -1.53%
DY 1.17 1.14 1.25 1.15 1.29 1.45 1.67 -5.75%
P/NAPS 1.67 1.75 1.74 2.05 2.06 2.03 1.95 -2.54%

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