[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2014 [#2]

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Cumulative Result
Revenue	569,636	2,229,572	1,637,576	1,003,748	486,120	2,235,435	1,594,501	-49.55%
YoY %	-74.45%	36.15%	63.15%	106.48%	-78.25%	40.20%	-	-
Horiz. %	35.73%	139.83%	102.70%	62.95%	30.49%	140.20%	100.00%	-
PBT	228,838	851,645	615,882	392,260	191,455	656,446	460,802	-37.20%
YoY %	-73.13%	38.28%	57.01%	104.88%	-70.83%	42.46%	-	-
Horiz. %	49.66%	184.82%	133.65%	85.13%	41.55%	142.46%	100.00%	-
Tax	-29,194	-116,562	-93,407	-50,635	-25,065	-106,863	-79,946	-48.81%
YoY %	74.95%	-24.79%	-84.47%	-102.01%	76.54%	-33.67%	-	-
Horiz. %	36.52%	145.80%	116.84%	63.34%	31.35%	133.67%	100.00%	-
NP	199,644	735,083	522,475	341,625	166,390	549,583	380,856	-34.91%
YoY %	-72.84%	40.69%	52.94%	105.32%	-69.72%	44.30%	-	-
Horiz. %	52.42%	193.01%	137.18%	89.70%	43.69%	144.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,849	719,398	513,513	335,595	165,480	540,923	373,722	-37.15%
YoY %	-74.17%	40.09%	53.02%	102.80%	-69.41%	44.74%	-	-
Horiz. %	49.73%	192.50%	137.41%	89.80%	44.28%	144.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.76%	13.69%	15.17%	12.91%	13.09%	16.28%	17.35%	-
YoY %	-6.79%	-9.76%	17.51%	-1.38%	-19.59%	-6.17%	-	-
Horiz. %	73.54%	78.90%	87.44%	74.41%	75.45%	93.83%	100.00%	-
Total Cost	369,992	1,494,489	1,115,101	662,123	319,730	1,685,852	1,213,645	-54.60%
YoY %	-75.24%	34.02%	68.41%	107.09%	-81.03%	38.91%	-	-
Horiz. %	30.49%	123.14%	91.88%	54.56%	26.34%	138.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	4,566,787	4,357,296	19.43%
YoY %	4.90%	1.97%	3.30%	2.11%	10.46%	4.81%	-	-
Horiz. %	130.62%	124.53%	122.11%	118.21%	115.77%	104.81%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Dividend
Div	139,386	275,895	275,219	137,351	136,948	256,081	251,382	-32.43%
YoY %	-49.48%	0.25%	100.38%	0.29%	-46.52%	1.87%	-	-
Horiz. %	55.45%	109.75%	109.48%	54.64%	54.48%	101.87%	100.00%	-
Div Payout %	75.00%	38.35%	53.60%	40.93%	82.76%	47.34%	67.26%	-
YoY %	95.57%	-28.45%	30.96%	-50.54%	74.82%	-29.62%	-	-
Horiz. %	111.51%	57.02%	79.69%	60.85%	123.04%	70.38%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Equity
Net Worth	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	4,566,787	4,357,296	19.43%
YoY %	4.90%	1.97%	3.30%	2.11%	10.46%	4.81%	-	-
Horiz. %	130.62%	124.53%	122.11%	118.21%	115.77%	104.81%	100.00%	-
NOSH	2,323,112	2,299,130	2,293,492	2,289,188	2,282,482	2,134,012	2,094,854	7.11%
YoY %	1.04%	0.25%	0.19%	0.29%	6.96%	1.87%	-	-
Horiz. %	110.90%	109.75%	109.48%	109.28%	108.96%	101.87%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Ratio Analysis
NP Margin	35.05%	32.97%	31.91%	34.03%	34.23%	24.59%	23.89%	-
YoY %	6.31%	3.32%	-6.23%	-0.58%	39.20%	2.93%	-	-
Horiz. %	146.71%	138.01%	133.57%	142.44%	143.28%	102.93%	100.00%	-
ROE	3.27%	13.26%	9.65%	6.52%	3.28%	11.84%	8.58%	-
YoY %	-75.34%	37.41%	48.01%	98.78%	-72.30%	38.00%	-	-
Horiz. %	38.11%	154.55%	112.47%	75.99%	38.23%	138.00%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Per Share
RPS	24.52	96.97	71.40	43.85	21.30	104.75	76.12	-52.91%
YoY %	-74.71%	35.81%	62.83%	105.87%	-79.67%	37.61%	-	-
Horiz. %	32.21%	127.39%	93.80%	57.61%	27.98%	137.61%	100.00%	-
EPS	8.00	31.29	22.39	14.66	7.25	25.35	17.84	-41.32%
YoY %	-74.43%	39.75%	52.73%	102.21%	-71.40%	42.10%	-	-
Horiz. %	44.84%	175.39%	125.50%	82.17%	40.64%	142.10%	100.00%	-
DPS	6.00	12.00	12.00	6.00	6.00	12.00	12.00	-36.92%
YoY %	-50.00%	0.00%	100.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.45	2.36	2.32	2.25	2.21	2.14	2.08	11.49%
YoY %	3.81%	1.72%	3.11%	1.81%	3.27%	2.88%	-	-
Horiz. %	117.79%	113.46%	111.54%	108.17%	106.25%	102.88%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,295,749
RPS	20.19	79.02	58.04	35.57	17.23	79.22	56.51	-49.55%
YoY %	-74.45%	36.15%	63.17%	106.44%	-78.25%	40.19%	-	-
Horiz. %	35.73%	139.83%	102.71%	62.94%	30.49%	140.19%	100.00%	-
EPS	6.59	25.50	18.20	11.89	5.86	19.17	13.24	-37.11%
YoY %	-74.16%	40.11%	53.07%	102.90%	-69.43%	44.79%	-	-
Horiz. %	49.77%	192.60%	137.46%	89.80%	44.26%	144.79%	100.00%	-
DPS	4.94	9.78	9.75	4.87	4.85	9.08	8.91	-32.43%
YoY %	-49.49%	0.31%	100.21%	0.41%	-46.59%	1.91%	-	-
Horiz. %	55.44%	109.76%	109.43%	54.66%	54.43%	101.91%	100.00%	-
NAPS	2.0171	1.923	1.8857	1.8254	1.7877	1.6185	1.5442	19.43%
YoY %	4.89%	1.98%	3.30%	2.11%	10.45%	4.81%	-	-
Horiz. %	130.62%	124.53%	122.12%	118.21%	115.77%	104.81%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	-
Price	5.12	4.78	4.61	4.47	4.87	4.76	4.07	-
P/RPS	20.88	4.93	6.46	10.19	22.87	4.54	5.35	147.27%
YoY %	323.53%	-23.68%	-36.60%	-55.44%	403.74%	-15.14%	-	-
Horiz. %	390.28%	92.15%	120.75%	190.47%	427.48%	84.86%	100.00%	-
P/EPS	64.00	15.28	20.59	30.49	67.17	18.78	22.81	98.55%
YoY %	318.85%	-25.79%	-32.47%	-54.61%	257.67%	-17.67%	-	-
Horiz. %	280.58%	66.99%	90.27%	133.67%	294.48%	82.33%	100.00%	-
EY	1.56	6.55	4.86	3.28	1.49	5.33	4.38	-49.65%
YoY %	-76.18%	34.77%	48.17%	120.13%	-72.05%	21.69%	-	-
Horiz. %	35.62%	149.54%	110.96%	74.89%	34.02%	121.69%	100.00%	-
DY	1.17	2.51	2.60	1.34	1.23	2.52	2.95	-45.92%
YoY %	-53.39%	-3.46%	94.03%	8.94%	-51.19%	-14.58%	-	-
Horiz. %	39.66%	85.08%	88.14%	45.42%	41.69%	85.42%	100.00%	-
P/NAPS	2.09	2.03	1.99	1.99	2.20	2.22	1.96	4.36%
YoY %	2.96%	2.01%	0.00%	-9.55%	-0.90%	13.27%	-	-
Horiz. %	106.63%	103.57%	101.53%	101.53%	112.24%	113.27%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	16/12/14	29/09/14	26/06/14	27/03/14	17/12/13	26/09/13	27/06/13	-
Price	4.80	4.81	4.72	4.64	4.64	4.59	4.56	-
P/RPS	19.58	4.96	6.61	10.58	21.79	4.38	5.99	119.77%
YoY %	294.76%	-24.96%	-37.52%	-51.45%	397.49%	-26.88%	-	-
Horiz. %	326.88%	82.80%	110.35%	176.63%	363.77%	73.12%	100.00%	-
P/EPS	60.00	15.37	21.08	31.65	64.00	18.11	25.56	76.35%
YoY %	290.37%	-27.09%	-33.40%	-50.55%	253.40%	-29.15%	-	-
Horiz. %	234.74%	60.13%	82.47%	123.83%	250.39%	70.85%	100.00%	-
EY	1.67	6.51	4.74	3.16	1.56	5.52	3.91	-43.19%
YoY %	-74.35%	37.34%	50.00%	102.56%	-71.74%	41.18%	-	-
Horiz. %	42.71%	166.50%	121.23%	80.82%	39.90%	141.18%	100.00%	-
DY	1.25	2.49	2.54	1.29	1.29	2.61	2.63	-39.01%
YoY %	-49.80%	-1.97%	96.90%	0.00%	-50.57%	-0.76%	-	-
Horiz. %	47.53%	94.68%	96.58%	49.05%	49.05%	99.24%	100.00%	-
P/NAPS	1.96	2.04	2.03	2.06	2.10	2.14	2.19	-7.11%
YoY %	-3.92%	0.49%	-1.46%	-1.90%	-1.87%	-2.28%	-	-
Horiz. %	89.50%	93.15%	92.69%	94.06%	95.89%	97.72%	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