[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Cumulative Result
Revenue	3,662,964	2,736,447	2,186,543	1,095,829	4,565,062	3,065,692	2,029,010	48.31%
YoY %	33.86%	25.15%	99.53%	-76.00%	48.91%	51.09%	-	-
Horiz. %	180.53%	134.87%	107.76%	54.01%	224.99%	151.09%	100.00%	-
PBT	585,462	502,759	437,670	217,965	908,849	685,164	449,608	19.26%
YoY %	16.45%	14.87%	100.80%	-76.02%	32.65%	52.39%	-	-
Horiz. %	130.22%	111.82%	97.34%	48.48%	202.14%	152.39%	100.00%	-
Tax	-161,272	-83,859	-66,184	-32,374	-150,654	-119,598	-73,864	68.38%
YoY %	-92.31%	-26.71%	-104.44%	78.51%	-25.97%	-61.92%	-	-
Horiz. %	218.34%	113.53%	89.60%	43.83%	203.96%	161.92%	100.00%	-
NP	424,190	418,900	371,486	185,591	758,195	565,566	375,744	8.42%
YoY %	1.26%	12.76%	100.16%	-75.52%	34.06%	50.52%	-	-
Horiz. %	112.89%	111.49%	98.87%	49.39%	201.78%	150.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,680	389,020	348,788	173,615	706,113	521,165	345,178	5.05%
YoY %	-4.46%	11.53%	100.90%	-75.41%	35.49%	50.98%	-	-
Horiz. %	107.68%	112.70%	101.05%	50.30%	204.56%	150.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.55%	16.68%	15.12%	14.85%	16.58%	17.46%	16.43%	-
YoY %	65.17%	10.32%	1.82%	-10.43%	-5.04%	6.27%	-	-
Horiz. %	167.68%	101.52%	92.03%	90.38%	100.91%	106.27%	100.00%	-
Total Cost	3,238,774	2,317,547	1,815,057	910,238	3,806,867	2,500,126	1,653,266	56.62%
YoY %	39.75%	27.68%	99.40%	-76.09%	52.27%	51.22%	-	-
Horiz. %	195.90%	140.18%	109.79%	55.06%	230.26%	151.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,545,994	8,595,168	8,273,487	8,284,814	8,052,542	8,021,825	7,823,715	6.06%
YoY %	-0.57%	3.89%	-0.14%	2.88%	0.38%	2.53%	-	-
Horiz. %	109.23%	109.86%	105.75%	105.89%	102.92%	102.53%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	150,811	150,792	148,625	148,384	296,412	296,190	148,082	1.22%
YoY %	0.01%	1.46%	0.16%	-49.94%	0.07%	100.02%	-	-
Horiz. %	101.84%	101.83%	100.37%	100.20%	200.17%	200.02%	100.00%	-
Div Payout %	40.58%	38.76%	42.61%	85.47%	41.98%	56.83%	42.90%	-
YoY %	4.70%	-9.04%	-50.15%	103.60%	-26.13%	32.47%	-	-
Horiz. %	94.59%	90.35%	99.32%	199.23%	97.86%	132.47%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	8,545,994	8,595,168	8,273,487	8,284,814	8,052,542	8,021,825	7,823,715	6.06%
YoY %	-0.57%	3.89%	-0.14%	2.88%	0.38%	2.53%	-	-
Horiz. %	109.23%	109.86%	105.75%	105.89%	102.92%	102.53%	100.00%	-
NOSH	2,513,527	2,513,527	2,481,507	2,473,407	2,472,322	2,468,497	2,468,050	1.22%
YoY %	0.00%	1.29%	0.33%	0.04%	0.15%	0.02%	-	-
Horiz. %	101.84%	101.84%	100.55%	100.22%	100.17%	100.02%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	11.58%	15.31%	16.99%	16.94%	16.61%	18.45%	18.52%	-
YoY %	-24.36%	-9.89%	0.30%	1.99%	-9.97%	-0.38%	-	-
Horiz. %	62.53%	82.67%	91.74%	91.47%	89.69%	99.62%	100.00%	-
ROE	4.35%	4.53%	4.22%	2.10%	8.77%	6.50%	4.41%	-
YoY %	-3.97%	7.35%	100.95%	-76.05%	34.92%	47.39%	-	-
Horiz. %	98.64%	102.72%	95.69%	47.62%	198.87%	147.39%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	145.73	108.88	88.27	44.31	184.81	124.20	82.21	46.52%
YoY %	33.84%	23.35%	99.21%	-76.02%	48.80%	51.08%	-	-
Horiz. %	177.27%	132.44%	107.37%	53.90%	224.80%	151.08%	100.00%	-
EPS	14.94	15.64	14.09	7.02	28.60	21.12	13.99	4.48%
YoY %	-4.48%	11.00%	100.71%	-75.45%	35.42%	50.96%	-	-
Horiz. %	106.79%	111.79%	100.71%	50.18%	204.43%	150.96%	100.00%	-
DPS	6.00	6.00	6.00	6.00	12.00	12.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	3.40	3.42	3.34	3.35	3.26	3.25	3.17	4.78%
YoY %	-0.58%	2.40%	-0.30%	2.76%	0.31%	2.52%	-	-
Horiz. %	107.26%	107.89%	105.36%	105.68%	102.84%	102.52%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,473,407
RPS	129.82	96.98	77.49	38.84	161.79	108.65	71.91	48.31%
YoY %	33.86%	25.15%	99.51%	-75.99%	48.91%	51.09%	-	-
Horiz. %	180.53%	134.86%	107.76%	54.01%	224.99%	151.09%	100.00%	-
EPS	13.17	13.79	12.36	6.15	25.02	18.47	12.23	5.06%
YoY %	-4.50%	11.57%	100.98%	-75.42%	35.46%	51.02%	-	-
Horiz. %	107.69%	112.76%	101.06%	50.29%	204.58%	151.02%	100.00%	-
DPS	5.34	5.34	5.27	5.26	10.50	10.50	5.25	1.14%
YoY %	0.00%	1.33%	0.19%	-49.90%	0.00%	100.00%	-	-
Horiz. %	101.71%	101.71%	100.38%	100.19%	200.00%	200.00%	100.00%	-
NAPS	3.0287	3.0461	2.9321	2.9361	2.8538	2.8429	2.7727	6.06%
YoY %	-0.57%	3.89%	-0.14%	2.88%	0.38%	2.53%	-	-
Horiz. %	109.23%	109.86%	105.75%	105.89%	102.92%	102.53%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	3.56	3.22	3.86	3.74	3.71	3.50	2.76	-
P/RPS	2.44	2.96	4.37	8.44	2.01	2.82	3.36	-19.22%
YoY %	-17.57%	-32.27%	-48.22%	319.90%	-28.72%	-16.07%	-	-
Horiz. %	72.62%	88.10%	130.06%	251.19%	59.82%	83.93%	100.00%	-
P/EPS	24.07	20.80	27.41	53.27	12.98	16.58	19.73	14.18%
YoY %	15.72%	-24.12%	-48.55%	310.40%	-21.71%	-15.97%	-	-
Horiz. %	122.00%	105.42%	138.93%	269.99%	65.79%	84.03%	100.00%	-
EY	4.15	4.81	3.65	1.88	7.71	6.03	5.07	-12.50%
YoY %	-13.72%	31.78%	94.15%	-75.62%	27.86%	18.93%	-	-
Horiz. %	81.85%	94.87%	71.99%	37.08%	152.07%	118.93%	100.00%	-
DY	1.69	1.86	1.55	1.60	3.23	3.43	2.17	-15.36%
YoY %	-9.14%	20.00%	-3.12%	-50.46%	-5.83%	58.06%	-	-
Horiz. %	77.88%	85.71%	71.43%	73.73%	148.85%	158.06%	100.00%	-
P/NAPS	1.05	0.94	1.16	1.12	1.14	1.08	0.87	13.36%
YoY %	11.70%	-18.97%	3.57%	-1.75%	5.56%	24.14%	-	-
Horiz. %	120.69%	108.05%	133.33%	128.74%	131.03%	124.14%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	25/09/20	24/06/20	25/03/20	13/12/19	27/09/19	27/06/19	27/03/19	-
Price	3.25	3.53	2.65	3.78	3.56	3.72	2.80	-
P/RPS	2.23	3.24	3.00	8.53	1.93	3.00	3.41	-24.67%
YoY %	-31.17%	8.00%	-64.83%	341.97%	-35.67%	-12.02%	-	-
Horiz. %	65.40%	95.01%	87.98%	250.15%	56.60%	87.98%	100.00%	-
P/EPS	21.98	22.81	18.82	53.84	12.45	17.62	20.02	6.43%
YoY %	-3.64%	21.20%	-65.04%	332.45%	-29.34%	-11.99%	-	-
Horiz. %	109.79%	113.94%	94.01%	268.93%	62.19%	88.01%	100.00%	-
EY	4.55	4.38	5.31	1.86	8.03	5.68	4.99	-5.97%
YoY %	3.88%	-17.51%	185.48%	-76.84%	41.37%	13.83%	-	-
Horiz. %	91.18%	87.78%	106.41%	37.27%	160.92%	113.83%	100.00%	-
DY	1.85	1.70	2.26	1.59	3.37	3.23	2.14	-9.25%
YoY %	8.82%	-24.78%	42.14%	-52.82%	4.33%	50.93%	-	-
Horiz. %	86.45%	79.44%	105.61%	74.30%	157.48%	150.93%	100.00%	-
P/NAPS	0.96	1.03	0.79	1.13	1.09	1.14	0.88	5.97%
YoY %	-6.80%	30.38%	-30.09%	3.67%	-4.39%	29.55%	-	-
Horiz. %	109.09%	117.05%	89.77%	128.41%	123.86%	129.55%	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