[GAMUDA] YoY TTM 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- 1.63%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 3,627,222 2,440,437 2,217,268 2,448,697 2,285,739 2,629,125 2,843,136 4.13%
PBT 929,383 820,185 784,282 918,026 688,244 733,228 664,940 5.73%
Tax -185,587 -140,108 -109,173 -131,337 -106,170 -139,485 -138,026 5.05%
NP 743,796 680,077 675,109 786,689 582,074 593,743 526,914 5.90%
-
NP to SH 687,958 633,195 635,457 751,830 574,190 580,841 511,646 5.05%
-
Tax Rate 19.97% 17.08% 13.92% 14.31% 15.43% 19.02% 20.76% -
Total Cost 2,883,426 1,760,360 1,542,159 1,662,008 1,703,665 2,035,382 2,316,222 3.71%
-
Net Worth 7,538,943 7,270,845 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 11.95%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 292,926 289,707 285,738 277,307 264,059 249,362 247,276 2.86%
Div Payout % 42.58% 45.75% 44.97% 36.88% 45.99% 42.93% 48.33% -
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 7,270,845 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 11.95%
NOSH 2,456,210 2,423,615 2,407,714 2,341,619 2,295,749 2,086,303 2,067,772 2.90%
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 20.51% 27.87% 30.45% 32.13% 25.47% 22.58% 18.53% -
ROE 9.13% 8.71% 9.56% 12.64% 11.12% 13.71% 13.38% -
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 147.71 100.69 92.09 104.57 99.56 126.02 137.50 1.19%
EPS 28.01 26.13 26.39 32.11 25.01 27.84 24.74 2.08%
DPS 12.00 12.00 11.87 12.00 11.50 12.00 12.00 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 128.57 86.51 78.60 86.80 81.02 93.19 100.78 4.13%
EPS 24.39 22.44 22.52 26.65 20.35 20.59 18.14 5.05%
DPS 10.38 10.27 10.13 9.83 9.36 8.84 8.77 2.84%
NAPS 2.6723 2.5773 2.3555 2.1083 1.831 1.5012 1.356 11.95%
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 3.47 4.78 4.96 4.85 4.49 2.95 2.69 4.33%
P/EPS 18.28 18.41 17.32 15.79 17.87 13.36 14.95 3.40%
EY 5.47 5.43 5.78 6.33 5.60 7.48 6.69 -3.29%
DY 2.34 2.49 2.60 2.37 2.57 3.23 3.24 -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 3.47 5.21 5.22 4.97 4.66 3.28 2.62 4.78%
P/EPS 18.28 20.09 18.22 16.20 18.55 14.83 14.55 3.87%
EY 5.47 4.98 5.49 6.17 5.39 6.74 6.87 -3.72%
DY 2.34 2.29 2.47 2.31 2.48 2.91 3.33 -5.70%
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