[GAMUDA] YoY TTM Result on 31-Oct-2014 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 2.83%
YoY- 31.87%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 3,478,345 2,113,985 2,343,077 2,313,088 2,268,292 2,898,272 2,681,000 4.43%
PBT 879,681 793,755 821,901 889,028 674,659 734,291 601,994 6.51%
Tax -180,713 -122,846 -123,224 -120,691 -106,385 -154,681 -125,415 6.27%
NP 698,968 670,909 698,677 768,337 568,274 579,610 476,579 6.58%
-
NP to SH 642,962 627,048 657,522 739,767 560,965 560,424 469,198 5.38%
-
Tax Rate 20.54% 15.48% 14.99% 13.58% 15.77% 21.07% 20.83% -
Total Cost 2,779,377 1,443,076 1,644,400 1,544,751 1,700,018 2,318,662 2,204,421 3.93%
-
Net Worth 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 12.28%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 292,926 289,707 285,738 277,307 264,059 249,362 247,276 2.86%
Div Payout % 45.56% 46.20% 43.46% 37.49% 47.07% 44.50% 52.70% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 12.28%
NOSH 2,455,000 2,420,119 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2.92%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 20.09% 31.74% 29.82% 33.22% 25.05% 20.00% 17.78% -
ROE 8.40% 8.78% 9.90% 13.00% 11.12% 13.40% 12.29% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 141.74 87.35 97.37 99.57 99.38 139.30 129.88 1.46%
EPS 26.20 25.91 27.32 31.84 24.58 26.93 22.73 2.39%
DPS 12.00 12.00 11.87 12.00 11.57 12.00 12.00 0.00%
NAPS 3.12 2.95 2.76 2.45 2.21 2.01 1.85 9.09%
Adjusted Per Share Value based on latest NOSH - 2,323,112
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 123.27 74.92 83.04 81.98 80.39 102.71 95.01 4.43%
EPS 22.79 22.22 23.30 26.22 19.88 19.86 16.63 5.38%
DPS 10.38 10.27 10.13 9.83 9.36 8.84 8.76 2.86%
NAPS 2.7136 2.5302 2.3539 2.0171 1.7877 1.4821 1.3534 12.28%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.25 4.91 4.50 5.12 4.87 3.61 3.40 -
P/RPS 3.70 5.62 4.62 5.14 4.90 2.59 2.62 5.91%
P/EPS 20.04 18.95 16.47 16.08 19.82 13.40 14.96 4.98%
EY 4.99 5.28 6.07 6.22 5.05 7.46 6.69 -4.76%
DY 2.29 2.44 2.64 2.34 2.38 3.32 3.53 -6.95%
P/NAPS 1.68 1.66 1.63 2.09 2.20 1.80 1.84 -1.50%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 15/12/17 16/12/16 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 -
Price 4.75 4.81 4.40 4.80 4.64 3.64 3.00 -
P/RPS 3.35 5.51 4.52 4.82 4.67 2.61 2.31 6.38%
P/EPS 18.13 18.56 16.10 15.07 18.88 13.51 13.20 5.42%
EY 5.52 5.39 6.21 6.63 5.30 7.40 7.58 -5.14%
DY 2.53 2.49 2.70 2.50 2.49 3.30 4.00 -7.34%
P/NAPS 1.52 1.63 1.59 1.96 2.10 1.81 1.62 -1.05%

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