[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2020 [#2]

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Cumulative Result
Revenue	763,954	3,662,964	2,736,447	2,186,543	1,095,829	4,565,062	3,065,692	-60.23%
YoY %	-79.14%	33.86%	25.15%	99.53%	-76.00%	48.91%	-	-
Horiz. %	24.92%	119.48%	89.26%	71.32%	35.74%	148.91%	100.00%	-
PBT	140,815	585,462	502,759	437,670	217,965	908,849	685,164	-65.00%
YoY %	-75.95%	16.45%	14.87%	100.80%	-76.02%	32.65%	-	-
Horiz. %	20.55%	85.45%	73.38%	63.88%	31.81%	132.65%	100.00%	-
Tax	-20,222	-161,272	-83,859	-66,184	-32,374	-150,654	-119,598	-69.25%
YoY %	87.46%	-92.31%	-26.71%	-104.44%	78.51%	-25.97%	-	-
Horiz. %	16.91%	134.85%	70.12%	55.34%	27.07%	125.97%	100.00%	-
NP	120,593	424,190	418,900	371,486	185,591	758,195	565,566	-64.14%
YoY %	-71.57%	1.26%	12.76%	100.16%	-75.52%	34.06%	-	-
Horiz. %	21.32%	75.00%	74.07%	65.68%	32.82%	134.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,283	371,680	389,020	348,788	173,615	706,113	521,165	-64.53%
YoY %	-70.60%	-4.46%	11.53%	100.90%	-75.41%	35.49%	-	-
Horiz. %	20.97%	71.32%	74.64%	66.92%	33.31%	135.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.36%	27.55%	16.68%	15.12%	14.85%	16.58%	17.46%	-
YoY %	-47.88%	65.17%	10.32%	1.82%	-10.43%	-5.04%	-	-
Horiz. %	82.25%	157.79%	95.53%	86.60%	85.05%	94.96%	100.00%	-
Total Cost	643,361	3,238,774	2,317,547	1,815,057	910,238	3,806,867	2,500,126	-59.37%
YoY %	-80.14%	39.75%	27.68%	99.40%	-76.09%	52.27%	-	-
Horiz. %	25.73%	129.54%	92.70%	72.60%	36.41%	152.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,571,129	8,545,994	8,595,168	8,273,487	8,284,814	8,052,542	8,021,825	4.49%
YoY %	0.29%	-0.57%	3.89%	-0.14%	2.88%	0.38%	-	-
Horiz. %	106.85%	106.53%	107.15%	103.14%	103.28%	100.38%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	-	150,811	150,792	148,625	148,384	296,412	296,190	-
YoY %	-	0.01%	1.46%	0.16%	-49.94%	0.07%	-	-
Horiz. %	-	50.92%	50.91%	50.18%	50.10%	100.07%	100.00%	-
Div Payout %	-	40.58%	38.76%	42.61%	85.47%	41.98%	56.83%	-
YoY %	-	4.70%	-9.04%	-50.15%	103.60%	-26.13%	-	-
Horiz. %	-	71.41%	68.20%	74.98%	150.40%	73.87%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	8,571,129	8,545,994	8,595,168	8,273,487	8,284,814	8,052,542	8,021,825	4.49%
YoY %	0.29%	-0.57%	3.89%	-0.14%	2.88%	0.38%	-	-
Horiz. %	106.85%	106.53%	107.15%	103.14%	103.28%	100.38%	100.00%	-
NOSH	2,513,527	2,513,527	2,513,527	2,481,507	2,473,407	2,472,322	2,468,497	1.20%
YoY %	0.00%	0.00%	1.29%	0.33%	0.04%	0.15%	-	-
Horiz. %	101.82%	101.82%	101.82%	100.53%	100.20%	100.15%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	15.79%	11.58%	15.31%	16.99%	16.94%	16.61%	18.45%	-
YoY %	36.36%	-24.36%	-9.89%	0.30%	1.99%	-9.97%	-	-
Horiz. %	85.58%	62.76%	82.98%	92.09%	91.82%	90.03%	100.00%	-
ROE	1.28%	4.35%	4.53%	4.22%	2.10%	8.77%	6.50%	-
YoY %	-70.57%	-3.97%	7.35%	100.95%	-76.05%	34.92%	-	-
Horiz. %	19.69%	66.92%	69.69%	64.92%	32.31%	134.92%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	30.39	145.73	108.88	88.27	44.31	184.81	124.20	-60.71%
YoY %	-79.15%	33.84%	23.35%	99.21%	-76.02%	48.80%	-	-
Horiz. %	24.47%	117.33%	87.67%	71.07%	35.68%	148.80%	100.00%	-
EPS	4.35	14.94	15.64	14.09	7.02	28.60	21.12	-64.95%
YoY %	-70.88%	-4.48%	11.00%	100.71%	-75.45%	35.42%	-	-
Horiz. %	20.60%	70.74%	74.05%	66.71%	33.24%	135.42%	100.00%	-
DPS	0.00	6.00	6.00	6.00	6.00	12.00	12.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	3.41	3.40	3.42	3.34	3.35	3.26	3.25	3.24%
YoY %	0.29%	-0.58%	2.40%	-0.30%	2.76%	0.31%	-	-
Horiz. %	104.92%	104.62%	105.23%	102.77%	103.08%	100.31%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,481,507
RPS	27.07	129.82	96.98	77.49	38.84	161.79	108.65	-60.23%
YoY %	-79.15%	33.86%	25.15%	99.51%	-75.99%	48.91%	-	-
Horiz. %	24.91%	119.48%	89.26%	71.32%	35.75%	148.91%	100.00%	-
EPS	3.87	13.17	13.79	12.36	6.15	25.02	18.47	-64.55%
YoY %	-70.62%	-4.50%	11.57%	100.98%	-75.42%	35.46%	-	-
Horiz. %	20.95%	71.30%	74.66%	66.92%	33.30%	135.46%	100.00%	-
DPS	0.00	5.34	5.34	5.27	5.26	10.50	10.50	-
YoY %	0.00%	0.00%	1.33%	0.19%	-49.90%	0.00%	-	-
Horiz. %	0.00%	50.86%	50.86%	50.19%	50.10%	100.00%	100.00%	-
NAPS	3.0376	3.0287	3.0461	2.9321	2.9361	2.8538	2.8429	4.49%
YoY %	0.29%	-0.57%	3.89%	-0.14%	2.88%	0.38%	-	-
Horiz. %	106.85%	106.54%	107.15%	103.14%	103.28%	100.38%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	3.33	3.56	3.22	3.86	3.74	3.71	3.50	-
P/RPS	10.96	2.44	2.96	4.37	8.44	2.01	2.82	146.18%
YoY %	349.18%	-17.57%	-32.27%	-48.22%	319.90%	-28.72%	-	-
Horiz. %	388.65%	86.52%	104.96%	154.96%	299.29%	71.28%	100.00%	-
P/EPS	76.59	24.07	20.80	27.41	53.27	12.98	16.58	176.08%
YoY %	218.20%	15.72%	-24.12%	-48.55%	310.40%	-21.71%	-	-
Horiz. %	461.94%	145.17%	125.45%	165.32%	321.29%	78.29%	100.00%	-
EY	1.31	4.15	4.81	3.65	1.88	7.71	6.03	-63.69%
YoY %	-68.43%	-13.72%	31.78%	94.15%	-75.62%	27.86%	-	-
Horiz. %	21.72%	68.82%	79.77%	60.53%	31.18%	127.86%	100.00%	-
DY	0.00	1.69	1.86	1.55	1.60	3.23	3.43	-
YoY %	0.00%	-9.14%	20.00%	-3.12%	-50.46%	-5.83%	-	-
Horiz. %	0.00%	49.27%	54.23%	45.19%	46.65%	94.17%	100.00%	-
P/NAPS	0.98	1.05	0.94	1.16	1.12	1.14	1.08	-6.24%
YoY %	-6.67%	11.70%	-18.97%	3.57%	-1.75%	5.56%	-	-
Horiz. %	90.74%	97.22%	87.04%	107.41%	103.70%	105.56%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	21/12/20	25/09/20	24/06/20	25/03/20	13/12/19	27/09/19	27/06/19	-
Price	3.86	3.25	3.53	2.65	3.78	3.56	3.72	-
P/RPS	12.70	2.23	3.24	3.00	8.53	1.93	3.00	160.54%
YoY %	469.51%	-31.17%	8.00%	-64.83%	341.97%	-35.67%	-	-
Horiz. %	423.33%	74.33%	108.00%	100.00%	284.33%	64.33%	100.00%	-
P/EPS	88.78	21.98	22.81	18.82	53.84	12.45	17.62	192.46%
YoY %	303.91%	-3.64%	21.20%	-65.04%	332.45%	-29.34%	-	-
Horiz. %	503.86%	124.74%	129.46%	106.81%	305.56%	70.66%	100.00%	-
EY	1.13	4.55	4.38	5.31	1.86	8.03	5.68	-65.75%
YoY %	-75.16%	3.88%	-17.51%	185.48%	-76.84%	41.37%	-	-
Horiz. %	19.89%	80.11%	77.11%	93.49%	32.75%	141.37%	100.00%	-
DY	0.00	1.85	1.70	2.26	1.59	3.37	3.23	-
YoY %	0.00%	8.82%	-24.78%	42.14%	-52.82%	4.33%	-	-
Horiz. %	0.00%	57.28%	52.63%	69.97%	49.23%	104.33%	100.00%	-
P/NAPS	1.13	0.96	1.03	0.79	1.13	1.09	1.14	-0.58%
YoY %	17.71%	-6.80%	30.38%	-30.09%	3.67%	-4.39%	-	-
Horiz. %	99.12%	84.21%	90.35%	69.30%	99.12%	95.61%	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