[GAMUDA] YoY Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock

[GAMUDA] GAMUDA BHD

Announcement Date

29-Sep-2011

Admission Sponsor

Sponsor

Financial Year

31-Jul-2011

Quarter

31-Jul-2011 [#4]

Profit Trend

QoQ- 42.19%

YoY- 31.74%

Quarter Report

GAMUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Cumulative Result
Revenue	2,229,572	2,235,435	3,087,003	2,673,208	2,455,143	2,727,302	2,403,660	-1.24%
YoY %	-0.26%	-27.59%	15.48%	8.88%	-9.98%	13.46%	-	-
Horiz. %	92.76%	93.00%	128.43%	111.21%	102.14%	113.46%	100.00%	-
PBT	851,645	656,446	728,210	544,524	412,260	282,157	470,814	10.37%
YoY %	29.74%	-9.85%	33.73%	32.08%	46.11%	-40.07%	-	-
Horiz. %	180.89%	139.43%	154.67%	115.66%	87.56%	59.93%	100.00%	-
Tax	-116,562	-106,863	-162,219	-111,579	-80,547	-78,003	-131,886	-2.03%
YoY %	-9.08%	34.12%	-45.38%	-38.53%	-3.26%	40.86%	-	-
Horiz. %	88.38%	81.03%	123.00%	84.60%	61.07%	59.14%	100.00%	-
NP	735,083	549,583	565,991	432,945	331,713	204,154	338,928	13.76%
YoY %	33.75%	-2.90%	30.73%	30.52%	62.48%	-39.76%	-	-
Horiz. %	216.88%	162.15%	166.99%	127.74%	97.87%	60.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	719,398	540,923	547,305	425,411	322,918	193,689	325,078	14.14%
YoY %	32.99%	-1.17%	28.65%	31.74%	66.72%	-40.42%	-	-
Horiz. %	221.30%	166.40%	168.36%	130.86%	99.34%	59.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.69%	16.28%	22.28%	20.49%	19.54%	27.65%	28.01%	-
YoY %	-15.91%	-26.93%	8.74%	4.86%	-29.33%	-1.29%	-	-
Horiz. %	48.88%	58.12%	79.54%	73.15%	69.76%	98.71%	100.00%	-
Total Cost	1,494,489	1,685,852	2,521,012	2,240,263	2,123,430	2,523,148	2,064,732	-5.24%
YoY %	-11.35%	-33.13%	12.53%	5.50%	-15.84%	22.20%	-	-
Horiz. %	72.38%	81.65%	122.10%	108.50%	102.84%	122.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,425,948	4,566,787	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	10.15%
YoY %	18.81%	13.05%	10.02%	7.03%	8.86%	3.76%	-	-
Horiz. %	178.66%	150.37%	133.01%	120.90%	112.96%	103.76%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	275,895	256,081	248,586	230,755	181,613	160,571	499,505	-9.41%
YoY %	7.74%	3.02%	7.73%	27.06%	13.10%	-67.85%	-	-
Horiz. %	55.23%	51.27%	49.77%	46.20%	36.36%	32.15%	100.00%	-
Div Payout %	38.35%	47.34%	45.42%	54.24%	56.24%	82.90%	153.66%	-
YoY %	-18.99%	4.23%	-16.26%	-3.56%	-32.16%	-46.05%	-	-
Horiz. %	24.96%	30.81%	29.56%	35.30%	36.60%	53.95%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	5,425,948	4,566,787	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	10.15%
YoY %	18.81%	13.05%	10.02%	7.03%	8.86%	3.76%	-	-
Horiz. %	178.66%	150.37%	133.01%	120.90%	112.96%	103.76%	100.00%	-
NOSH	2,299,130	2,134,012	2,071,555	2,051,162	2,017,922	2,007,139	1,998,020	2.36%
YoY %	7.74%	3.01%	0.99%	1.65%	0.54%	0.46%	-	-
Horiz. %	115.07%	106.81%	103.68%	102.66%	101.00%	100.46%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	32.97%	24.59%	18.33%	16.20%	13.51%	7.49%	14.10%	-
YoY %	34.08%	34.15%	13.15%	19.91%	80.37%	-46.88%	-	-
Horiz. %	233.83%	174.40%	130.00%	114.89%	95.82%	53.12%	100.00%	-
ROE	13.26%	11.84%	13.55%	11.59%	9.41%	6.15%	10.70%	-
YoY %	11.99%	-12.62%	16.91%	23.17%	53.01%	-42.52%	-	-
Horiz. %	123.93%	110.65%	126.64%	108.32%	87.94%	57.48%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	96.97	104.75	149.02	130.33	121.67	135.88	120.30	-3.52%
YoY %	-7.43%	-29.71%	14.34%	7.12%	-10.46%	12.95%	-	-
Horiz. %	80.61%	87.07%	123.87%	108.34%	101.14%	112.95%	100.00%	-
EPS	31.29	25.35	26.42	20.74	16.00	9.65	16.27	11.51%
YoY %	23.43%	-4.05%	27.39%	29.62%	65.80%	-40.69%	-	-
Horiz. %	192.32%	155.81%	162.38%	127.47%	98.34%	59.31%	100.00%	-
DPS	12.00	12.00	12.00	11.25	9.00	8.00	25.00	-11.50%
YoY %	0.00%	0.00%	6.67%	25.00%	12.50%	-68.00%	-	-
Horiz. %	48.00%	48.00%	48.00%	45.00%	36.00%	32.00%	100.00%	-
NAPS	2.36	2.14	1.95	1.79	1.70	1.57	1.52	7.60%
YoY %	10.28%	9.74%	8.94%	5.29%	8.28%	3.29%	-	-
Horiz. %	155.26%	140.79%	128.29%	117.76%	111.84%	103.29%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,062,434
RPS	79.02	79.22	109.40	94.74	87.01	96.66	85.19	-1.24%
YoY %	-0.25%	-27.59%	15.47%	8.88%	-9.98%	13.46%	-	-
Horiz. %	92.76%	92.99%	128.42%	111.21%	102.14%	113.46%	100.00%	-
EPS	25.50	19.17	19.40	15.08	11.44	6.86	11.52	14.15%
YoY %	33.02%	-1.19%	28.65%	31.82%	66.76%	-40.45%	-	-
Horiz. %	221.35%	166.41%	168.40%	130.90%	99.31%	59.55%	100.00%	-
DPS	9.78	9.08	8.81	8.18	6.44	5.69	17.70	-9.40%
YoY %	7.71%	3.06%	7.70%	27.02%	13.18%	-67.85%	-	-
Horiz. %	55.25%	51.30%	49.77%	46.21%	36.38%	32.15%	100.00%	-
NAPS	1.923	1.6185	1.4316	1.3012	1.2158	1.1168	1.0763	10.15%
YoY %	18.81%	13.06%	10.02%	7.02%	8.86%	3.76%	-	-
Horiz. %	178.67%	150.38%	133.01%	120.90%	112.96%	103.76%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	4.78	4.76	3.51	3.69	3.32	3.36	2.70	-
P/RPS	4.93	4.54	2.36	2.83	2.73	2.47	2.24	14.04%
YoY %	8.59%	92.37%	-16.61%	3.66%	10.53%	10.27%	-	-
Horiz. %	220.09%	202.68%	105.36%	126.34%	121.87%	110.27%	100.00%	-
P/EPS	15.28	18.78	13.29	17.79	20.75	34.82	16.59	-1.36%
YoY %	-18.64%	41.31%	-25.30%	-14.27%	-40.41%	109.89%	-	-
Horiz. %	92.10%	113.20%	80.11%	107.23%	125.08%	209.89%	100.00%	-
EY	6.55	5.33	7.53	5.62	4.82	2.87	6.03	1.38%
YoY %	22.89%	-29.22%	33.99%	16.60%	67.94%	-52.40%	-	-
Horiz. %	108.62%	88.39%	124.88%	93.20%	79.93%	47.60%	100.00%	-
DY	2.51	2.52	3.42	3.05	2.71	2.38	9.26	-19.54%
YoY %	-0.40%	-26.32%	12.13%	12.55%	13.87%	-74.30%	-	-
Horiz. %	27.11%	27.21%	36.93%	32.94%	29.27%	25.70%	100.00%	-
P/NAPS	2.03	2.22	1.80	2.06	1.95	2.14	1.78	2.21%
YoY %	-8.56%	23.33%	-12.62%	5.64%	-8.88%	20.22%	-	-
Horiz. %	114.04%	124.72%	101.12%	115.73%	109.55%	120.22%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/14	26/09/13	27/09/12	29/09/11	28/09/10	29/09/09	24/09/08	-
Price	4.81	4.59	3.40	2.87	3.80	3.23	2.29	-
P/RPS	4.96	4.38	2.28	2.20	3.12	2.38	1.90	17.33%
YoY %	13.24%	92.11%	3.64%	-29.49%	31.09%	25.26%	-	-
Horiz. %	261.05%	230.53%	120.00%	115.79%	164.21%	125.26%	100.00%	-
P/EPS	15.37	18.11	12.87	13.84	23.75	33.47	14.07	1.48%
YoY %	-15.13%	40.71%	-7.01%	-41.73%	-29.04%	137.88%	-	-
Horiz. %	109.24%	128.71%	91.47%	98.37%	168.80%	237.88%	100.00%	-
EY	6.51	5.52	7.77	7.23	4.21	2.99	7.10	-1.43%
YoY %	17.93%	-28.96%	7.47%	71.73%	40.80%	-57.89%	-	-
Horiz. %	91.69%	77.75%	109.44%	101.83%	59.30%	42.11%	100.00%	-
DY	2.49	2.61	3.53	3.92	2.37	2.48	10.92	-21.82%
YoY %	-4.60%	-26.06%	-9.95%	65.40%	-4.44%	-77.29%	-	-
Horiz. %	22.80%	23.90%	32.33%	35.90%	21.70%	22.71%	100.00%	-
P/NAPS	2.04	2.14	1.74	1.60	2.24	2.06	1.51	5.13%
YoY %	-4.67%	22.99%	8.75%	-28.57%	8.74%	36.42%	-	-
Horiz. %	135.10%	141.72%	115.23%	105.96%	148.34%	136.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos