[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Cumulative Result
Revenue	2,235,435	1,594,501	953,444	453,263	3,087,003	2,117,185	1,411,322	35.91%
YoY %	40.20%	67.24%	110.35%	-85.32%	45.81%	50.01%	-	-
Horiz. %	158.39%	112.98%	67.56%	32.12%	218.73%	150.01%	100.00%	-
PBT	656,446	460,802	360,462	173,242	728,210	551,472	355,444	50.58%
YoY %	42.46%	27.84%	108.07%	-76.21%	32.05%	55.15%	-	-
Horiz. %	184.68%	129.64%	101.41%	48.74%	204.87%	155.15%	100.00%	-
Tax	-106,863	-79,946	-51,328	-25,543	-162,219	-126,176	-74,062	27.71%
YoY %	-33.67%	-55.76%	-100.95%	84.25%	-28.57%	-70.37%	-	-
Horiz. %	144.29%	107.94%	69.30%	34.49%	219.03%	170.37%	100.00%	-
NP	549,583	380,856	309,134	147,699	565,991	425,296	281,382	56.31%
YoY %	44.30%	23.20%	109.30%	-73.90%	33.08%	51.15%	-	-
Horiz. %	195.32%	135.35%	109.86%	52.49%	201.15%	151.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,923	373,722	302,328	145,438	547,305	406,805	268,792	59.46%
YoY %	44.74%	23.61%	107.87%	-73.43%	34.54%	51.35%	-	-
Horiz. %	201.24%	139.04%	112.48%	54.11%	203.62%	151.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.28%	17.35%	14.24%	14.74%	22.28%	22.88%	20.84%	-
YoY %	-6.17%	21.84%	-3.39%	-33.84%	-2.62%	9.79%	-	-
Horiz. %	78.12%	83.25%	68.33%	70.73%	106.91%	109.79%	100.00%	-
Total Cost	1,685,852	1,213,645	644,310	305,564	2,521,012	1,691,889	1,129,940	30.60%
YoY %	38.91%	88.36%	110.86%	-87.88%	49.01%	49.73%	-	-
Horiz. %	149.20%	107.41%	57.02%	27.04%	223.11%	149.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Dividend
Div	256,081	251,382	125,015	124,839	248,586	248,304	123,962	62.27%
YoY %	1.87%	101.08%	0.14%	-49.78%	0.11%	100.31%	-	-
Horiz. %	206.58%	202.79%	100.85%	100.71%	200.53%	200.31%	100.00%	-
Div Payout %	47.34%	67.26%	41.35%	85.84%	45.42%	61.04%	46.12%	-
YoY %	-29.62%	62.66%	-51.83%	88.99%	-25.59%	32.35%	-	-
Horiz. %	102.65%	145.84%	89.66%	186.12%	98.48%	132.35%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Equity
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-
NOSH	2,134,012	2,094,854	2,083,583	2,080,658	2,071,555	2,069,201	2,066,041	2.18%
YoY %	1.87%	0.54%	0.14%	0.44%	0.11%	0.15%	-	-
Horiz. %	103.29%	101.39%	100.85%	100.71%	100.27%	100.15%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Ratio Analysis
NP Margin	24.59%	23.89%	32.42%	32.59%	18.33%	20.09%	19.94%	-
YoY %	2.93%	-26.31%	-0.52%	77.80%	-8.76%	0.75%	-	-
Horiz. %	123.32%	119.81%	162.59%	163.44%	91.93%	100.75%	100.00%	-
ROE	11.84%	8.58%	7.15%	3.48%	13.55%	10.24%	7.03%	-
YoY %	38.00%	20.00%	105.46%	-74.32%	32.32%	45.66%	-	-
Horiz. %	168.42%	122.05%	101.71%	49.50%	192.75%	145.66%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Per Share
RPS	104.75	76.12	45.76	21.78	149.02	102.32	68.31	33.01%
YoY %	37.61%	66.35%	110.10%	-85.38%	45.64%	49.79%	-	-
Horiz. %	153.35%	111.43%	66.99%	31.88%	218.15%	149.79%	100.00%	-
EPS	25.35	17.84	14.51	6.99	26.42	19.66	13.01	56.06%
YoY %	42.10%	22.95%	107.58%	-73.54%	34.38%	51.11%	-	-
Horiz. %	194.85%	137.13%	111.53%	53.73%	203.07%	151.11%	100.00%	-
DPS	12.00	12.00	6.00	6.00	12.00	12.00	6.00	58.80%
YoY %	0.00%	100.00%	0.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	2.14	2.08	2.03	2.01	1.95	1.92	1.85	10.20%
YoY %	2.88%	2.46%	1.00%	3.08%	1.56%	3.78%	-	-
Horiz. %	115.68%	112.43%	109.73%	108.65%	105.41%	103.78%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,080,658
RPS	78.60	56.07	33.53	15.94	108.55	74.45	49.63	35.90%
YoY %	40.18%	67.22%	110.35%	-85.32%	45.80%	50.01%	-	-
Horiz. %	158.37%	112.98%	67.56%	32.12%	218.72%	150.01%	100.00%	-
EPS	19.02	13.14	10.63	5.11	19.24	14.30	9.45	59.47%
YoY %	44.75%	23.61%	108.02%	-73.44%	34.55%	51.32%	-	-
Horiz. %	201.27%	139.05%	112.49%	54.07%	203.60%	151.32%	100.00%	-
DPS	9.00	8.84	4.40	4.39	8.74	8.73	4.36	62.19%
YoY %	1.81%	100.91%	0.23%	-49.77%	0.11%	100.23%	-	-
Horiz. %	206.42%	202.75%	100.92%	100.69%	200.46%	200.23%	100.00%	-
NAPS	1.6058	1.5322	1.4873	1.4706	1.4204	1.397	1.344	12.60%
YoY %	4.80%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.68%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	-
Price	4.76	4.07	3.72	3.61	3.51	3.56	3.70	-
P/RPS	4.54	5.35	8.13	16.57	2.36	3.48	5.42	-11.14%
YoY %	-15.14%	-34.19%	-50.94%	602.12%	-32.18%	-35.79%	-	-
Horiz. %	83.76%	98.71%	150.00%	305.72%	43.54%	64.21%	100.00%	-
P/EPS	18.78	22.81	25.64	51.65	13.29	18.11	28.44	-24.18%
YoY %	-17.67%	-11.04%	-50.36%	288.64%	-26.62%	-36.32%	-	-
Horiz. %	66.03%	80.20%	90.15%	181.61%	46.73%	63.68%	100.00%	-
EY	5.33	4.38	3.90	1.94	7.53	5.52	3.52	31.89%
YoY %	21.69%	12.31%	101.03%	-74.24%	36.41%	56.82%	-	-
Horiz. %	151.42%	124.43%	110.80%	55.11%	213.92%	156.82%	100.00%	-
DY	2.52	2.95	1.61	1.66	3.42	3.37	1.62	34.28%
YoY %	-14.58%	83.23%	-3.01%	-51.46%	1.48%	108.02%	-	-
Horiz. %	155.56%	182.10%	99.38%	102.47%	211.11%	208.02%	100.00%	-
P/NAPS	2.22	1.96	1.83	1.80	1.80	1.85	2.00	7.21%
YoY %	13.27%	7.10%	1.67%	0.00%	-2.70%	-7.50%	-	-
Horiz. %	111.00%	98.00%	91.50%	90.00%	90.00%	92.50%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	26/09/13	27/06/13	28/03/13	13/12/12	27/09/12	28/06/12	28/03/12	-
Price	4.59	4.56	4.13	3.64	3.40	3.46	3.60	-
P/RPS	4.38	5.99	9.03	16.71	2.28	3.38	5.27	-11.61%
YoY %	-26.88%	-33.67%	-45.96%	632.89%	-32.54%	-35.86%	-	-
Horiz. %	83.11%	113.66%	171.35%	317.08%	43.26%	64.14%	100.00%	-
P/EPS	18.11	25.56	28.46	52.07	12.87	17.60	27.67	-24.63%
YoY %	-29.15%	-10.19%	-45.34%	304.58%	-26.88%	-36.39%	-	-
Horiz. %	65.45%	92.37%	102.86%	188.18%	46.51%	63.61%	100.00%	-
EY	5.52	3.91	3.51	1.92	7.77	5.68	3.61	32.75%
YoY %	41.18%	11.40%	82.81%	-75.29%	36.80%	57.34%	-	-
Horiz. %	152.91%	108.31%	97.23%	53.19%	215.24%	157.34%	100.00%	-
DY	2.61	2.63	1.45	1.65	3.53	3.47	1.67	34.71%
YoY %	-0.76%	81.38%	-12.12%	-53.26%	1.73%	107.78%	-	-
Horiz. %	156.29%	157.49%	86.83%	98.80%	211.38%	207.78%	100.00%	-
P/NAPS	2.14	2.19	2.03	1.81	1.74	1.80	1.95	6.40%
YoY %	-2.28%	7.88%	12.15%	4.02%	-3.33%	-7.69%	-	-
Horiz. %	109.74%	112.31%	104.10%	92.82%	89.23%	92.31%	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