[GAMUDA] YoY TTM 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- 2.4%
YoY- 19.44%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,343,077 2,313,088 2,268,292 2,898,272 2,681,000 2,463,423 2,737,298 -2.55%
PBT 821,901 889,028 674,659 734,291 601,994 427,455 304,676 17.97%
Tax -123,224 -120,691 -106,385 -154,681 -125,415 -82,328 -80,964 7.24%
NP 698,677 768,337 568,274 579,610 476,579 345,127 223,712 20.89%
-
NP to SH 657,522 739,767 560,965 560,424 469,198 337,425 212,678 20.68%
-
Tax Rate 14.99% 13.58% 15.77% 21.07% 20.83% 19.26% 26.57% -
Total Cost 1,644,400 1,544,751 1,700,018 2,318,662 2,204,421 2,118,296 2,513,586 -6.82%
-
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 285,738 277,307 264,059 249,362 247,276 227,896 200,977 6.03%
Div Payout % 43.46% 37.49% 47.07% 44.50% 52.70% 67.54% 94.50% -
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 29.82% 33.22% 25.05% 20.00% 17.78% 14.01% 8.17% -
ROE 9.90% 13.00% 11.12% 13.40% 12.29% 9.47% 10.56% -
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 97.37 99.57 99.38 139.30 129.88 121.04 135.96 -5.40%
EPS 27.32 31.84 24.58 26.93 22.73 16.58 10.56 17.15%
DPS 11.87 12.00 11.57 12.00 12.00 11.25 10.00 2.89%
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 83.04 81.98 80.39 102.71 95.01 87.30 97.01 -2.55%
EPS 23.30 26.22 19.88 19.86 16.63 11.96 7.54 20.67%
DPS 10.13 9.83 9.36 8.84 8.76 8.08 7.12 6.04%
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 4.62 5.14 4.90 2.59 2.62 3.14 2.32 12.15%
P/EPS 16.47 16.08 19.82 13.40 14.96 22.92 29.82 -9.41%
EY 6.07 6.22 5.05 7.46 6.69 4.36 3.35 10.40%
DY 2.64 2.34 2.38 3.32 3.53 2.96 3.17 -3.00%
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 4.52 4.82 4.67 2.61 2.31 3.16 1.96 14.93%
P/EPS 16.10 15.07 18.88 13.51 13.20 23.10 25.18 -7.17%
EY 6.21 6.63 5.30 7.40 7.58 4.33 3.97 7.73%
DY 2.70 2.50 2.49 3.30 4.00 2.94 3.76 -5.36%
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