[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -69.41%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 504,881 512,795 569,636 486,120 453,263 641,994 634,202 -3.72%
PBT 205,647 192,550 228,838 191,455 173,242 167,161 109,691 11.03%
Tax -30,615 -19,687 -29,194 -25,065 -25,543 -33,081 -19,245 8.03%
NP 175,032 172,863 199,644 166,390 147,699 134,080 90,446 11.62%
-
NP to SH 162,148 161,233 185,849 165,480 145,438 132,319 88,532 10.60%
-
Tax Rate 14.89% 10.22% 12.76% 13.09% 14.74% 19.79% 17.54% -
Total Cost 329,849 339,932 369,992 319,730 305,564 507,914 543,756 -7.98%
-
Net Worth 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 12.27%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 145,207 144,387 139,386 136,948 124,839 123,855 122,113 2.92%
Div Payout % 89.55% 89.55% 75.00% 82.76% 85.84% 93.60% 137.93% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 12.27%
NOSH 2,420,119 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2,035,218 2.92%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 34.67% 33.71% 35.05% 34.23% 32.59% 20.88% 14.26% -
ROE 2.27% 2.43% 3.27% 3.28% 3.48% 3.46% 2.49% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 20.86 21.31 24.52 21.30 21.78 31.10 31.16 -6.46%
EPS 6.70 6.70 8.00 7.25 6.99 6.41 4.35 7.45%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.95 2.76 2.45 2.21 2.01 1.85 1.75 9.08%
Adjusted Per Share Value based on latest NOSH - 2,282,482
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 17.89 18.17 20.19 17.23 16.06 22.75 22.48 -3.73%
EPS 5.75 5.71 6.59 5.86 5.15 4.69 3.14 10.59%
DPS 5.15 5.12 4.94 4.85 4.42 4.39 4.33 2.92%
NAPS 2.5302 2.3539 2.0171 1.7877 1.4821 1.3534 1.2622 12.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.91 4.50 5.12 4.87 3.61 3.40 3.80 -
P/RPS 23.54 21.12 20.88 22.87 16.57 10.93 12.19 11.58%
P/EPS 73.28 67.16 64.00 67.17 51.65 53.04 87.36 -2.88%
EY 1.36 1.49 1.56 1.49 1.94 1.89 1.14 2.98%
DY 1.22 1.33 1.17 1.23 1.66 1.76 1.58 -4.21%
P/NAPS 1.66 1.63 2.09 2.20 1.80 1.84 2.17 -4.36%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 17/12/10 -
Price 4.81 4.40 4.80 4.64 3.64 3.00 3.83 -
P/RPS 23.06 20.65 19.58 21.79 16.71 9.65 12.29 11.04%
P/EPS 71.79 65.67 60.00 64.00 52.07 46.80 88.05 -3.34%
EY 1.39 1.52 1.67 1.56 1.92 2.14 1.14 3.35%
DY 1.25 1.36 1.25 1.29 1.65 2.00 1.57 -3.72%
P/NAPS 1.63 1.59 1.96 2.10 1.81 1.62 2.19 -4.79%

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