[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -73.43%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 512,795 569,636 486,120 453,263 641,994 634,202 623,960 -3.21%
PBT 192,550 228,838 191,455 173,242 167,161 109,691 94,496 12.58%
Tax -19,687 -29,194 -25,065 -25,543 -33,081 -19,245 -17,464 2.01%
NP 172,863 199,644 166,390 147,699 134,080 90,446 77,032 14.41%
-
NP to SH 161,233 185,849 165,480 145,438 132,319 88,532 74,025 13.84%
-
Tax Rate 10.22% 12.76% 13.09% 14.74% 19.79% 17.54% 18.48% -
Total Cost 339,932 369,992 319,730 305,564 507,914 543,756 546,928 -7.61%
-
Net Worth 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 21.99%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 144,387 139,386 136,948 124,839 123,855 122,113 120,799 3.01%
Div Payout % 89.55% 75.00% 82.76% 85.84% 93.60% 137.93% 163.19% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 21.99%
NOSH 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2,035,218 2,013,322 3.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 33.71% 35.05% 34.23% 32.59% 20.88% 14.26% 12.35% -
ROE 2.43% 3.27% 3.28% 3.48% 3.46% 2.49% 3.68% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 21.31 24.52 21.30 21.78 31.10 31.16 30.99 -6.04%
EPS 6.70 8.00 7.25 6.99 6.41 4.35 3.67 10.54%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.76 2.45 2.21 2.01 1.85 1.75 1.00 18.42%
Adjusted Per Share Value based on latest NOSH - 2,080,658
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.17 20.19 17.23 16.06 22.75 22.48 22.11 -3.21%
EPS 5.71 6.59 5.86 5.15 4.69 3.14 2.62 13.85%
DPS 5.12 4.94 4.85 4.42 4.39 4.33 4.28 3.03%
NAPS 2.3539 2.0171 1.7877 1.4821 1.3534 1.2622 0.7135 21.99%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 4.50 5.12 4.87 3.61 3.40 3.80 3.15 -
P/RPS 21.12 20.88 22.87 16.57 10.93 12.19 10.16 12.96%
P/EPS 67.16 64.00 67.17 51.65 53.04 87.36 85.67 -3.97%
EY 1.49 1.56 1.49 1.94 1.89 1.14 1.17 4.10%
DY 1.33 1.17 1.23 1.66 1.76 1.58 1.90 -5.76%
P/NAPS 1.63 2.09 2.20 1.80 1.84 2.17 3.15 -10.39%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 17/12/10 22/12/09 -
Price 4.40 4.80 4.64 3.64 3.00 3.83 2.66 -
P/RPS 20.65 19.58 21.79 16.71 9.65 12.29 8.58 15.75%
P/EPS 65.67 60.00 64.00 52.07 46.80 88.05 72.35 -1.60%
EY 1.52 1.67 1.56 1.92 2.14 1.14 1.38 1.62%
DY 1.36 1.25 1.29 1.65 2.00 1.57 2.26 -8.11%
P/NAPS 1.59 1.96 2.10 1.81 1.62 2.19 2.66 -8.21%

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