[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Annualized Quarter Result
Revenue	2,183,434	2,007,496	1,944,480	2,235,435	2,126,001	1,906,888	1,813,052	13.23%
YoY %	8.76%	3.24%	-13.02%	5.15%	11.49%	5.18%	-	-
Horiz. %	120.43%	110.72%	107.25%	123.30%	117.26%	105.18%	100.00%	-
PBT	821,176	784,520	765,820	656,446	614,402	720,924	692,968	12.01%
YoY %	4.67%	2.44%	16.66%	6.84%	-14.78%	4.03%	-	-
Horiz. %	118.50%	113.21%	110.51%	94.73%	88.66%	104.03%	100.00%	-
Tax	-124,542	-101,270	-100,260	-106,863	-106,594	-102,656	-102,172	14.15%
YoY %	-22.98%	-1.01%	6.18%	-0.25%	-3.84%	-0.47%	-	-
Horiz. %	121.89%	99.12%	98.13%	104.59%	104.33%	100.47%	100.00%	-
NP	696,633	683,250	665,560	549,583	507,808	618,268	590,796	11.64%
YoY %	1.96%	2.66%	21.10%	8.23%	-17.87%	4.65%	-	-
Horiz. %	117.91%	115.65%	112.65%	93.02%	85.95%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	684,684	671,190	661,920	540,923	498,296	604,656	581,752	11.50%
YoY %	2.01%	1.40%	22.37%	8.55%	-17.59%	3.94%	-	-
Horiz. %	117.69%	115.37%	113.78%	92.98%	85.65%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.17%	12.91%	13.09%	16.28%	17.35%	14.24%	14.74%	-
YoY %	17.51%	-1.38%	-19.59%	-6.17%	21.84%	-3.39%	-	-
Horiz. %	102.92%	87.58%	88.81%	110.45%	117.71%	96.61%	100.00%	-
Total Cost	1,486,801	1,324,246	1,278,920	1,685,852	1,618,193	1,288,620	1,222,256	13.99%
YoY %	12.28%	3.54%	-24.14%	4.18%	25.58%	5.43%	-	-
Horiz. %	121.64%	108.34%	104.64%	137.93%	132.39%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,320,902	5,150,673	5,044,286	4,566,787	4,357,296	4,229,674	4,182,122	17.46%
YoY %	3.30%	2.11%	10.46%	4.81%	3.02%	1.14%	-	-
Horiz. %	127.23%	123.16%	120.62%	109.20%	104.19%	101.14%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Dividend
Div	366,958	274,702	547,795	256,081	335,176	250,030	499,357	-18.61%
YoY %	33.58%	-49.85%	113.91%	-23.60%	34.05%	-49.93%	-	-
Horiz. %	73.49%	55.01%	109.70%	51.28%	67.12%	50.07%	100.00%	-
Div Payout %	53.60%	40.93%	82.76%	47.34%	67.26%	41.35%	85.84%	-
YoY %	30.96%	-50.54%	74.82%	-29.62%	62.66%	-51.83%	-	-
Horiz. %	62.44%	47.68%	96.41%	55.15%	78.36%	48.17%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Equity
Net Worth	5,320,902	5,150,673	5,044,286	4,566,787	4,357,296	4,229,674	4,182,122	17.46%
YoY %	3.30%	2.11%	10.46%	4.81%	3.02%	1.14%	-	-
Horiz. %	127.23%	123.16%	120.62%	109.20%	104.19%	101.14%	100.00%	-
NOSH	2,293,492	2,289,188	2,282,482	2,134,012	2,094,854	2,083,583	2,080,658	6.72%
YoY %	0.19%	0.29%	6.96%	1.87%	0.54%	0.14%	-	-
Horiz. %	110.23%	110.02%	109.70%	102.56%	100.68%	100.14%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Ratio Analysis
NP Margin	31.91%	34.03%	34.23%	24.59%	23.89%	32.42%	32.59%	-
YoY %	-6.23%	-0.58%	39.20%	2.93%	-26.31%	-0.52%	-	-
Horiz. %	97.91%	104.42%	105.03%	75.45%	73.30%	99.48%	100.00%	-
ROE	12.87%	13.03%	13.12%	11.84%	11.44%	14.30%	13.91%	-
YoY %	-1.23%	-0.69%	10.81%	3.50%	-20.00%	2.80%	-	-
Horiz. %	92.52%	93.67%	94.32%	85.12%	82.24%	102.80%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Per Share
RPS	95.20	87.69	85.19	104.75	101.49	91.52	87.14	6.09%
YoY %	8.56%	2.93%	-18.67%	3.21%	10.89%	5.03%	-	-
Horiz. %	109.25%	100.63%	97.76%	120.21%	116.47%	105.03%	100.00%	-
EPS	29.85	29.32	29.00	25.35	23.79	29.02	27.96	4.46%
YoY %	1.81%	1.10%	14.40%	6.56%	-18.02%	3.79%	-	-
Horiz. %	106.76%	104.86%	103.72%	90.67%	85.09%	103.79%	100.00%	-
DPS	16.00	12.00	24.00	12.00	16.00	12.00	24.00	-23.74%
YoY %	33.33%	-50.00%	100.00%	-25.00%	33.33%	-50.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	50.00%	66.67%	50.00%	100.00%	-
NAPS	2.32	2.25	2.21	2.14	2.08	2.03	2.01	10.06%
YoY %	3.11%	1.81%	3.27%	2.88%	2.46%	1.00%	-	-
Horiz. %	115.42%	111.94%	109.95%	106.47%	103.48%	101.00%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,250,698
RPS	77.38	71.15	68.91	79.22	75.35	67.58	64.25	13.23%
YoY %	8.76%	3.25%	-13.01%	5.14%	11.50%	5.18%	-	-
Horiz. %	120.44%	110.74%	107.25%	123.30%	117.28%	105.18%	100.00%	-
EPS	24.27	23.79	23.46	19.17	17.66	21.43	20.62	11.51%
YoY %	2.02%	1.41%	22.38%	8.55%	-17.59%	3.93%	-	-
Horiz. %	117.70%	115.37%	113.77%	92.97%	85.65%	103.93%	100.00%	-
DPS	13.01	9.74	19.41	9.08	11.88	8.86	17.70	-18.59%
YoY %	33.57%	-49.82%	113.77%	-23.57%	34.09%	-49.94%	-	-
Horiz. %	73.50%	55.03%	109.66%	51.30%	67.12%	50.06%	100.00%	-
NAPS	1.8857	1.8254	1.7877	1.6185	1.5442	1.499	1.4821	17.46%
YoY %	3.30%	2.11%	10.45%	4.81%	3.02%	1.14%	-	-
Horiz. %	127.23%	123.16%	120.62%	109.20%	104.19%	101.14%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	-
Price	4.61	4.47	4.87	4.76	4.07	3.72	3.61	-
P/RPS	4.84	5.10	5.72	4.54	4.01	4.06	4.14	11.00%
YoY %	-5.10%	-10.84%	25.99%	13.22%	-1.23%	-1.93%	-	-
Horiz. %	116.91%	123.19%	138.16%	109.66%	96.86%	98.07%	100.00%	-
P/EPS	15.44	15.25	16.79	18.78	17.11	12.82	12.91	12.70%
YoY %	1.25%	-9.17%	-10.60%	9.76%	33.46%	-0.70%	-	-
Horiz. %	119.60%	118.13%	130.05%	145.47%	132.53%	99.30%	100.00%	-
EY	6.48	6.56	5.95	5.33	5.84	7.80	7.75	-11.27%
YoY %	-1.22%	10.25%	11.63%	-8.73%	-25.13%	0.65%	-	-
Horiz. %	83.61%	84.65%	76.77%	68.77%	75.35%	100.65%	100.00%	-
DY	3.47	2.68	4.93	2.52	3.93	3.23	6.65	-35.26%
YoY %	29.48%	-45.64%	95.63%	-35.88%	21.67%	-51.43%	-	-
Horiz. %	52.18%	40.30%	74.14%	37.89%	59.10%	48.57%	100.00%	-
P/NAPS	1.99	1.99	2.20	2.22	1.96	1.83	1.80	6.93%
YoY %	0.00%	-9.55%	-0.90%	13.27%	7.10%	1.67%	-	-
Horiz. %	110.56%	110.56%	122.22%	123.33%	108.89%	101.67%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Price Multiplier on Announcement Date
Date	26/06/14	27/03/14	17/12/13	26/09/13	27/06/13	28/03/13	13/12/12	-
Price	4.72	4.64	4.64	4.59	4.56	4.13	3.64	-
P/RPS	4.96	5.29	5.45	4.38	4.49	4.51	4.18	12.11%
YoY %	-6.24%	-2.94%	24.43%	-2.45%	-0.44%	7.89%	-	-
Horiz. %	118.66%	126.56%	130.38%	104.78%	107.42%	107.89%	100.00%	-
P/EPS	15.81	15.83	16.00	18.11	19.17	14.23	13.02	13.85%
YoY %	-0.13%	-1.06%	-11.65%	-5.53%	34.72%	9.29%	-	-
Horiz. %	121.43%	121.58%	122.89%	139.09%	147.24%	109.29%	100.00%	-
EY	6.32	6.32	6.25	5.52	5.22	7.03	7.68	-12.21%
YoY %	0.00%	1.12%	13.22%	5.75%	-25.75%	-8.46%	-	-
Horiz. %	82.29%	82.29%	81.38%	71.88%	67.97%	91.54%	100.00%	-
DY	3.39	2.59	5.17	2.61	3.51	2.91	6.59	-35.87%
YoY %	30.89%	-49.90%	98.08%	-25.64%	20.62%	-55.84%	-	-
Horiz. %	51.44%	39.30%	78.45%	39.61%	53.26%	44.16%	100.00%	-
P/NAPS	2.03	2.06	2.10	2.14	2.19	2.03	1.81	7.96%
YoY %	-1.46%	-1.90%	-1.87%	-2.28%	7.88%	12.15%	-	-
Horiz. %	112.15%	113.81%	116.02%	118.23%	120.99%	112.15%	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