[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Cumulative Result
Revenue	512,795	2,399,918	1,776,649	1,222,873	569,636	2,229,572	1,637,576	-53.78%
YoY %	-78.63%	35.08%	45.28%	114.68%	-74.45%	36.15%	-	-
Horiz. %	31.31%	146.55%	108.49%	74.68%	34.79%	136.15%	100.00%	-
PBT	192,550	858,189	667,669	458,641	228,838	851,645	615,882	-53.83%
YoY %	-77.56%	28.54%	45.58%	100.42%	-73.13%	38.28%	-	-
Horiz. %	31.26%	139.34%	108.41%	74.47%	37.16%	138.28%	100.00%	-
Tax	-19,687	-132,731	-97,203	-65,410	-29,194	-116,562	-93,407	-64.48%
YoY %	85.17%	-36.55%	-48.61%	-124.05%	74.95%	-24.79%	-	-
Horiz. %	21.08%	142.10%	104.06%	70.03%	31.25%	124.79%	100.00%	-
NP	172,863	725,458	570,466	393,231	199,644	735,083	522,475	-52.06%
YoY %	-76.17%	27.17%	45.07%	96.97%	-72.84%	40.69%	-	-
Horiz. %	33.09%	138.85%	109.19%	75.26%	38.21%	140.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,233	682,138	528,460	368,027	185,849	719,398	513,513	-53.70%
YoY %	-76.36%	29.08%	43.59%	98.02%	-74.17%	40.09%	-	-
Horiz. %	31.40%	132.84%	102.91%	71.67%	36.19%	140.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.22%	15.47%	14.56%	14.26%	12.76%	13.69%	15.17%	-
YoY %	-33.94%	6.25%	2.10%	11.76%	-6.79%	-9.76%	-	-
Horiz. %	67.37%	101.98%	95.98%	94.00%	84.11%	90.24%	100.00%	-
Total Cost	339,932	1,674,460	1,206,183	829,642	369,992	1,494,489	1,115,101	-54.60%
YoY %	-79.70%	38.82%	45.39%	124.23%	-75.24%	34.02%	-	-
Horiz. %	30.48%	150.16%	108.17%	74.40%	33.18%	134.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,641,837	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	15.88%
YoY %	7.14%	2.66%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.83%	116.50%	113.48%	111.33%	106.97%	101.97%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	144,387	282,849	280,846	139,934	139,386	275,895	275,219	-34.87%
YoY %	-48.95%	0.71%	100.70%	0.39%	-49.48%	0.25%	-	-
Horiz. %	52.46%	102.77%	102.04%	50.84%	50.65%	100.25%	100.00%	-
Div Payout %	89.55%	41.47%	53.14%	38.02%	75.00%	38.35%	53.60%	-
YoY %	115.94%	-21.96%	39.77%	-49.31%	95.57%	-28.45%	-	-
Horiz. %	167.07%	77.37%	99.14%	70.93%	139.93%	71.55%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	6,641,837	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	15.88%
YoY %	7.14%	2.66%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.83%	116.50%	113.48%	111.33%	106.97%	101.97%	100.00%	-
NOSH	2,406,462	2,357,076	2,340,389	2,332,237	2,323,112	2,299,130	2,293,492	3.24%
YoY %	2.10%	0.71%	0.35%	0.39%	1.04%	0.25%	-	-
Horiz. %	104.93%	102.77%	102.04%	101.69%	101.29%	100.25%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	33.71%	30.23%	32.11%	32.16%	35.05%	32.97%	31.91%	-
YoY %	11.51%	-5.85%	-0.16%	-8.25%	6.31%	3.32%	-	-
Horiz. %	105.64%	94.74%	100.63%	100.78%	109.84%	103.32%	100.00%	-
ROE	2.43%	11.00%	8.75%	6.21%	3.27%	13.26%	9.65%	-
YoY %	-77.91%	25.71%	40.90%	89.91%	-75.34%	37.41%	-	-
Horiz. %	25.18%	113.99%	90.67%	64.35%	33.89%	137.41%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	21.31	101.82	75.91	52.43	24.52	96.97	71.40	-55.24%
YoY %	-79.07%	34.13%	44.78%	113.83%	-74.71%	35.81%	-	-
Horiz. %	29.85%	142.61%	106.32%	73.43%	34.34%	135.81%	100.00%	-
EPS	6.70	28.94	22.58	15.78	8.00	31.29	22.39	-55.16%
YoY %	-76.85%	28.17%	43.09%	97.25%	-74.43%	39.75%	-	-
Horiz. %	29.92%	129.25%	100.85%	70.48%	35.73%	139.75%	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	2.76	2.63	2.58	2.54	2.45	2.36	2.32	12.23%
YoY %	4.94%	1.94%	1.57%	3.67%	3.81%	1.72%	-	-
Horiz. %	118.97%	113.36%	111.21%	109.48%	105.60%	101.72%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,341,619
RPS	18.03	84.39	62.47	43.00	20.03	78.40	57.58	-53.79%
YoY %	-78.63%	35.09%	45.28%	114.68%	-74.45%	36.16%	-	-
Horiz. %	31.31%	146.56%	108.49%	74.68%	34.79%	136.16%	100.00%	-
EPS	5.67	23.99	18.58	12.94	6.54	25.30	18.06	-53.70%
YoY %	-76.37%	29.12%	43.59%	97.86%	-74.15%	40.09%	-	-
Horiz. %	31.40%	132.83%	102.88%	71.65%	36.21%	140.09%	100.00%	-
DPS	5.08	9.95	9.88	4.92	4.90	9.70	9.68	-34.86%
YoY %	-48.94%	0.71%	100.81%	0.41%	-49.48%	0.21%	-	-
Horiz. %	52.48%	102.79%	102.07%	50.83%	50.62%	100.21%	100.00%	-
NAPS	2.3355	2.1798	2.1232	2.083	2.0013	1.9079	1.871	15.88%
YoY %	7.14%	2.67%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.83%	116.50%	113.48%	111.33%	106.96%	101.97%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	4.50	4.82	5.23	5.07	5.12	4.78	4.61	-
P/RPS	21.12	4.73	6.89	9.67	20.88	4.93	6.46	119.80%
YoY %	346.51%	-31.35%	-28.75%	-53.69%	323.53%	-23.68%	-	-
Horiz. %	326.93%	73.22%	106.66%	149.69%	323.22%	76.32%	100.00%	-
P/EPS	67.16	16.66	23.16	32.13	64.00	15.28	20.59	119.46%
YoY %	303.12%	-28.07%	-27.92%	-49.80%	318.85%	-25.79%	-	-
Horiz. %	326.18%	80.91%	112.48%	156.05%	310.83%	74.21%	100.00%	-
EY	1.49	6.00	4.32	3.11	1.56	6.55	4.86	-54.43%
YoY %	-75.17%	38.89%	38.91%	99.36%	-76.18%	34.77%	-	-
Horiz. %	30.66%	123.46%	88.89%	63.99%	32.10%	134.77%	100.00%	-
DY	1.33	2.49	2.29	1.18	1.17	2.51	2.60	-35.96%
YoY %	-46.59%	8.73%	94.07%	0.85%	-53.39%	-3.46%	-	-
Horiz. %	51.15%	95.77%	88.08%	45.38%	45.00%	96.54%	100.00%	-
P/NAPS	1.63	1.83	2.03	2.00	2.09	2.03	1.99	-12.42%
YoY %	-10.93%	-9.85%	1.50%	-4.31%	2.96%	2.01%	-	-
Horiz. %	81.91%	91.96%	102.01%	100.50%	105.03%	102.01%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	16/12/15	28/09/15	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	-
Price	4.40	4.50	4.94	5.20	4.80	4.81	4.72	-
P/RPS	20.65	4.42	6.51	9.92	19.58	4.96	6.61	113.26%
YoY %	367.19%	-32.10%	-34.38%	-49.34%	294.76%	-24.96%	-	-
Horiz. %	312.41%	66.87%	98.49%	150.08%	296.22%	75.04%	100.00%	-
P/EPS	65.67	15.55	21.88	32.95	60.00	15.37	21.08	112.86%
YoY %	322.32%	-28.93%	-33.60%	-45.08%	290.37%	-27.09%	-	-
Horiz. %	311.53%	73.77%	103.80%	156.31%	284.63%	72.91%	100.00%	-
EY	1.52	6.43	4.57	3.03	1.67	6.51	4.74	-53.05%
YoY %	-76.36%	40.70%	50.83%	81.44%	-74.35%	37.34%	-	-
Horiz. %	32.07%	135.65%	96.41%	63.92%	35.23%	137.34%	100.00%	-
DY	1.36	2.67	2.43	1.15	1.25	2.49	2.54	-33.98%
YoY %	-49.06%	9.88%	111.30%	-8.00%	-49.80%	-1.97%	-	-
Horiz. %	53.54%	105.12%	95.67%	45.28%	49.21%	98.03%	100.00%	-
P/NAPS	1.59	1.71	1.91	2.05	1.96	2.04	2.03	-14.99%
YoY %	-7.02%	-10.47%	-6.83%	4.59%	-3.92%	0.49%	-	-
Horiz. %	78.33%	84.24%	94.09%	100.99%	96.55%	100.49%	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