[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Annualized Quarter Result
Revenue	1,944,480	2,235,435	2,126,001	1,906,888	1,813,052	3,087,003	2,822,913	-21.95%
YoY %	-13.02%	5.15%	11.49%	5.18%	-41.27%	9.36%	-	-
Horiz. %	68.88%	79.19%	75.31%	67.55%	64.23%	109.36%	100.00%	-
PBT	765,820	656,446	614,402	720,924	692,968	728,210	735,296	2.74%
YoY %	16.66%	6.84%	-14.78%	4.03%	-4.84%	-0.96%	-	-
Horiz. %	104.15%	89.28%	83.56%	98.05%	94.24%	99.04%	100.00%	-
Tax	-100,260	-106,863	-106,594	-102,656	-102,172	-162,219	-168,234	-29.11%
YoY %	6.18%	-0.25%	-3.84%	-0.47%	37.02%	3.58%	-	-
Horiz. %	59.60%	63.52%	63.36%	61.02%	60.73%	96.42%	100.00%	-
NP	665,560	549,583	507,808	618,268	590,796	565,991	567,061	11.23%
YoY %	21.10%	8.23%	-17.87%	4.65%	4.38%	-0.19%	-	-
Horiz. %	117.37%	96.92%	89.55%	109.03%	104.19%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	661,920	540,923	498,296	604,656	581,752	547,305	542,406	14.15%
YoY %	22.37%	8.55%	-17.59%	3.94%	6.29%	0.90%	-	-
Horiz. %	122.03%	99.73%	91.87%	111.48%	107.25%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.09%	16.28%	17.35%	14.24%	14.74%	22.28%	22.88%	-
YoY %	-19.59%	-6.17%	21.84%	-3.39%	-33.84%	-2.62%	-	-
Horiz. %	57.21%	71.15%	75.83%	62.24%	64.42%	97.38%	100.00%	-
Total Cost	1,278,920	1,685,852	1,618,193	1,288,620	1,222,256	2,521,012	2,255,852	-31.42%
YoY %	-24.14%	4.18%	25.58%	5.43%	-51.52%	11.75%	-	-
Horiz. %	56.69%	74.73%	71.73%	57.12%	54.18%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,044,286	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	17.20%
YoY %	10.46%	4.81%	3.02%	1.14%	3.53%	1.68%	-	-
Horiz. %	126.97%	114.95%	109.68%	106.46%	105.27%	101.68%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Dividend
Div	547,795	256,081	335,176	250,030	499,357	248,586	331,072	39.76%
YoY %	113.91%	-23.60%	34.05%	-49.93%	100.88%	-24.91%	-	-
Horiz. %	165.46%	77.35%	101.24%	75.52%	150.83%	75.09%	100.00%	-
Div Payout %	82.76%	47.34%	67.26%	41.35%	85.84%	45.42%	61.04%	-
YoY %	74.82%	-29.62%	62.66%	-51.83%	88.99%	-25.59%	-	-
Horiz. %	135.58%	77.56%	110.19%	67.74%	140.63%	74.41%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Equity
Net Worth	5,044,286	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	17.20%
YoY %	10.46%	4.81%	3.02%	1.14%	3.53%	1.68%	-	-
Horiz. %	126.97%	114.95%	109.68%	106.46%	105.27%	101.68%	100.00%	-
NOSH	2,282,482	2,134,012	2,094,854	2,083,583	2,080,658	2,071,555	2,069,201	6.73%
YoY %	6.96%	1.87%	0.54%	0.14%	0.44%	0.11%	-	-
Horiz. %	110.31%	103.13%	101.24%	100.70%	100.55%	100.11%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Ratio Analysis
NP Margin	34.23%	24.59%	23.89%	32.42%	32.59%	18.33%	20.09%	-
YoY %	39.20%	2.93%	-26.31%	-0.52%	77.80%	-8.76%	-	-
Horiz. %	170.38%	122.40%	118.91%	161.37%	162.22%	91.24%	100.00%	-
ROE	13.12%	11.84%	11.44%	14.30%	13.91%	13.55%	13.65%	-
YoY %	10.81%	3.50%	-20.00%	2.80%	2.66%	-0.73%	-	-
Horiz. %	96.12%	86.74%	83.81%	104.76%	101.90%	99.27%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Per Share
RPS	85.19	104.75	101.49	91.52	87.14	149.02	136.43	-26.88%
YoY %	-18.67%	3.21%	10.89%	5.03%	-41.52%	9.23%	-	-
Horiz. %	62.44%	76.78%	74.39%	67.08%	63.87%	109.23%	100.00%	-
EPS	29.00	25.35	23.79	29.02	27.96	26.42	26.21	6.95%
YoY %	14.40%	6.56%	-18.02%	3.79%	5.83%	0.80%	-	-
Horiz. %	110.64%	96.72%	90.77%	110.72%	106.68%	100.80%	100.00%	-
DPS	24.00	12.00	16.00	12.00	24.00	12.00	16.00	30.94%
YoY %	100.00%	-25.00%	33.33%	-50.00%	100.00%	-25.00%	-	-
Horiz. %	150.00%	75.00%	100.00%	75.00%	150.00%	75.00%	100.00%	-
NAPS	2.21	2.14	2.08	2.03	2.01	1.95	1.92	9.80%
YoY %	3.27%	2.88%	2.46%	1.00%	3.08%	1.56%	-	-
Horiz. %	115.10%	111.46%	108.33%	105.73%	104.69%	101.56%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,086,303
RPS	68.37	78.60	74.76	67.05	63.75	108.55	99.26	-21.95%
YoY %	-13.02%	5.14%	11.50%	5.18%	-41.27%	9.36%	-	-
Horiz. %	68.88%	79.19%	75.32%	67.55%	64.23%	109.36%	100.00%	-
EPS	23.28	19.02	17.52	21.26	20.46	19.24	19.07	14.18%
YoY %	22.40%	8.56%	-17.59%	3.91%	6.34%	0.89%	-	-
Horiz. %	122.08%	99.74%	91.87%	111.48%	107.29%	100.89%	100.00%	-
DPS	19.26	9.00	11.79	8.79	17.56	8.74	11.64	39.76%
YoY %	114.00%	-23.66%	34.13%	-49.94%	100.92%	-24.91%	-	-
Horiz. %	165.46%	77.32%	101.29%	75.52%	150.86%	75.09%	100.00%	-
NAPS	1.7737	1.6058	1.5322	1.4873	1.4706	1.4204	1.397	17.20%
YoY %	10.46%	4.80%	3.02%	1.14%	3.53%	1.68%	-	-
Horiz. %	126.96%	114.95%	109.68%	106.46%	105.27%	101.68%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	-
Price	4.87	4.76	4.07	3.72	3.61	3.51	3.56	-
P/RPS	5.72	4.54	4.01	4.06	4.14	2.36	2.61	68.48%
YoY %	25.99%	13.22%	-1.23%	-1.93%	75.42%	-9.58%	-	-
Horiz. %	219.16%	173.95%	153.64%	155.56%	158.62%	90.42%	100.00%	-
P/EPS	16.79	18.78	17.11	12.82	12.91	13.29	13.58	15.15%
YoY %	-10.60%	9.76%	33.46%	-0.70%	-2.86%	-2.14%	-	-
Horiz. %	123.64%	138.29%	125.99%	94.40%	95.07%	97.86%	100.00%	-
EY	5.95	5.33	5.84	7.80	7.75	7.53	7.36	-13.18%
YoY %	11.63%	-8.73%	-25.13%	0.65%	2.92%	2.31%	-	-
Horiz. %	80.84%	72.42%	79.35%	105.98%	105.30%	102.31%	100.00%	-
DY	4.93	2.52	3.93	3.23	6.65	3.42	4.49	6.41%
YoY %	95.63%	-35.88%	21.67%	-51.43%	94.44%	-23.83%	-	-
Horiz. %	109.80%	56.12%	87.53%	71.94%	148.11%	76.17%	100.00%	-
P/NAPS	2.20	2.22	1.96	1.83	1.80	1.80	1.85	12.20%
YoY %	-0.90%	13.27%	7.10%	1.67%	0.00%	-2.70%	-	-
Horiz. %	118.92%	120.00%	105.95%	98.92%	97.30%	97.30%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	17/12/13	26/09/13	27/06/13	28/03/13	13/12/12	27/09/12	28/06/12	-
Price	4.64	4.59	4.56	4.13	3.64	3.40	3.46	-
P/RPS	5.45	4.38	4.49	4.51	4.18	2.28	2.54	66.12%
YoY %	24.43%	-2.45%	-0.44%	7.89%	83.33%	-10.24%	-	-
Horiz. %	214.57%	172.44%	176.77%	177.56%	164.57%	89.76%	100.00%	-
P/EPS	16.00	18.11	19.17	14.23	13.02	12.87	13.20	13.64%
YoY %	-11.65%	-5.53%	34.72%	9.29%	1.17%	-2.50%	-	-
Horiz. %	121.21%	137.20%	145.23%	107.80%	98.64%	97.50%	100.00%	-
EY	6.25	5.52	5.22	7.03	7.68	7.77	7.58	-12.03%
YoY %	13.22%	5.75%	-25.75%	-8.46%	-1.16%	2.51%	-	-
Horiz. %	82.45%	72.82%	68.87%	92.74%	101.32%	102.51%	100.00%	-
DY	5.17	2.61	3.51	2.91	6.59	3.53	4.62	7.76%
YoY %	98.08%	-25.64%	20.62%	-55.84%	86.69%	-23.59%	-	-
Horiz. %	111.90%	56.49%	75.97%	62.99%	142.64%	76.41%	100.00%	-
P/NAPS	2.10	2.14	2.19	2.03	1.81	1.74	1.80	10.79%
YoY %	-1.87%	-2.28%	7.88%	12.15%	4.02%	-3.33%	-	-
Horiz. %	116.67%	118.89%	121.67%	112.78%	100.56%	96.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos