[GAMUDA] YoY TTM Result on 31-Oct-2016 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 0.15%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 4,757,009 4,359,119 3,478,345 2,113,985 2,343,077 2,313,088 2,268,292 13.13%
PBT 900,653 696,137 879,681 793,755 821,901 889,028 674,659 4.93%
Tax -143,314 -163,108 -180,713 -122,846 -123,224 -120,691 -106,385 5.08%
NP 757,339 533,029 698,968 670,909 698,677 768,337 568,274 4.90%
-
NP to SH 707,690 482,904 642,962 627,048 657,522 739,767 560,965 3.94%
-
Tax Rate 15.91% 23.43% 20.54% 15.48% 14.99% 13.58% 15.77% -
Total Cost 3,999,670 3,826,090 2,779,377 1,443,076 1,644,400 1,544,751 1,700,018 15.31%
-
Net Worth 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 8.61%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 296,479 295,675 292,926 289,707 285,738 277,307 264,059 1.94%
Div Payout % 41.89% 61.23% 45.56% 46.20% 43.46% 37.49% 47.07% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 8.61%
NOSH 2,473,407 2,468,264 2,455,000 2,420,119 2,406,462 2,323,112 2,282,482 1.34%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 15.92% 12.23% 20.09% 31.74% 29.82% 33.22% 25.05% -
ROE 8.54% 6.19% 8.40% 8.78% 9.90% 13.00% 11.12% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 192.35 176.61 141.74 87.35 97.37 99.57 99.38 11.62%
EPS 28.62 19.56 26.20 25.91 27.32 31.84 24.58 2.56%
DPS 12.00 12.00 12.00 12.00 11.87 12.00 11.57 0.60%
NAPS 3.35 3.16 3.12 2.95 2.76 2.45 2.21 7.17%
Adjusted Per Share Value based on latest NOSH - 2,420,119
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 167.27 153.28 122.31 74.33 82.39 81.34 79.76 13.13%
EPS 24.88 16.98 22.61 22.05 23.12 26.01 19.73 3.93%
DPS 10.43 10.40 10.30 10.19 10.05 9.75 9.29 1.94%
NAPS 2.9132 2.7426 2.6924 2.5104 2.3355 2.0013 1.7737 8.61%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 3.74 2.39 5.25 4.91 4.50 5.12 4.87 -
P/RPS 1.94 1.35 3.70 5.62 4.62 5.14 4.90 -14.30%
P/EPS 13.07 12.22 20.04 18.95 16.47 16.08 19.82 -6.70%
EY 7.65 8.19 4.99 5.28 6.07 6.22 5.05 7.16%
DY 3.21 5.02 2.29 2.44 2.64 2.34 2.38 5.11%
P/NAPS 1.12 0.76 1.68 1.66 1.63 2.09 2.20 -10.63%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 13/12/19 14/12/18 15/12/17 16/12/16 16/12/15 16/12/14 17/12/13 -
Price 3.78 2.28 4.75 4.81 4.40 4.80 4.64 -
P/RPS 1.97 1.29 3.35 5.51 4.52 4.82 4.67 -13.39%
P/EPS 13.21 11.65 18.13 18.56 16.10 15.07 18.88 -5.77%
EY 7.57 8.58 5.52 5.39 6.21 6.63 5.30 6.11%
DY 3.17 5.26 2.53 2.49 2.70 2.50 2.49 4.10%
P/NAPS 1.13 0.72 1.52 1.63 1.59 1.96 2.10 -9.80%

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