[GAMUDA] YoY TTM Result on 30-Apr-2017 [#3]

Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 2.88%
YoY- 3.78%
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 4,235,817 4,280,504 4,025,404 2,812,633 2,130,782 2,368,645 2,278,510 10.87%
PBT 726,444 632,911 962,005 855,680 761,050 903,432 811,526 -1.82%
Tax -114,915 -157,507 -183,938 -162,289 -98,032 -120,358 -120,324 -0.76%
NP 611,529 475,404 778,067 693,391 663,018 783,074 691,202 -2.01%
-
NP to SH 573,968 420,087 717,714 651,438 627,713 734,345 680,714 -2.80%
-
Tax Rate 15.82% 24.89% 19.12% 18.97% 12.88% 13.32% 14.83% -
Total Cost 3,624,288 3,805,100 3,247,337 2,119,242 1,467,764 1,585,571 1,587,308 14.73%
-
Net Worth 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6,078,078 5,332,942 8.27%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 148,384 296,191 294,825 290,887 288,888 280,737 274,869 -9.75%
Div Payout % 25.85% 70.51% 41.08% 44.65% 46.02% 38.23% 40.38% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6,078,078 5,332,942 8.27%
NOSH 2,513,527 2,468,497 2,462,129 2,428,011 2,408,343 2,355,844 2,298,682 1.49%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 14.44% 11.11% 19.33% 24.65% 31.12% 33.06% 30.34% -
ROE 6.68% 5.24% 9.26% 8.74% 9.41% 12.08% 12.76% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 168.54 173.42 163.66 115.84 88.47 100.54 99.12 9.24%
EPS 22.84 17.02 29.18 26.83 26.06 31.17 29.61 -4.23%
DPS 6.00 12.00 12.00 12.00 12.00 12.00 11.96 -10.85%
NAPS 3.42 3.25 3.15 3.07 2.77 2.58 2.32 6.67%
Adjusted Per Share Value based on latest NOSH - 2,428,011
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 148.94 150.52 141.55 98.90 74.92 83.29 80.12 10.87%
EPS 20.18 14.77 25.24 22.91 22.07 25.82 23.94 -2.80%
DPS 5.22 10.41 10.37 10.23 10.16 9.87 9.67 -9.75%
NAPS 3.0223 2.8207 2.7244 2.621 2.3458 2.1372 1.8752 8.27%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 3.22 3.50 5.14 5.27 4.75 5.23 4.61 -
P/RPS 1.91 2.02 3.14 4.55 5.37 5.20 4.65 -13.77%
P/EPS 14.10 20.56 17.62 19.64 18.22 16.78 15.57 -1.63%
EY 7.09 4.86 5.68 5.09 5.49 5.96 6.42 1.66%
DY 1.86 3.43 2.33 2.28 2.53 2.29 2.59 -5.36%
P/NAPS 0.94 1.08 1.63 1.72 1.71 2.03 1.99 -11.74%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 27/06/19 27/06/18 23/06/17 29/06/16 23/06/15 26/06/14 -
Price 3.53 3.72 3.22 5.45 4.81 4.94 4.72 -
P/RPS 2.09 2.15 1.97 4.70 5.44 4.91 4.76 -12.80%
P/EPS 15.46 21.86 11.04 20.31 18.45 15.85 15.94 -0.50%
EY 6.47 4.58 9.06 4.92 5.42 6.31 6.27 0.52%
DY 1.70 3.23 3.73 2.20 2.49 2.43 2.53 -6.40%
P/NAPS 1.03 1.14 1.02 1.78 1.74 1.91 2.03 -10.68%

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