[GAMUDA] QoQ TTM Result on 30-Apr-2012 [#3]

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
TTM Result
Revenue	2,629,125	2,898,272	3,087,003	2,927,795	2,843,136	2,681,000	2,673,208	-1.09%
YoY %	-9.29%	-6.11%	5.44%	2.98%	6.05%	0.29%	-	-
Horiz. %	98.35%	108.42%	115.48%	109.52%	106.36%	100.29%	100.00%	-
PBT	733,228	734,291	728,210	702,599	664,940	601,994	544,524	21.83%
YoY %	-0.14%	0.84%	3.65%	5.66%	10.46%	10.55%	-	-
Horiz. %	134.65%	134.85%	133.73%	129.03%	122.11%	110.55%	100.00%	-
Tax	-139,485	-154,681	-162,219	-150,910	-138,026	-125,415	-111,579	15.96%
YoY %	9.82%	4.65%	-7.49%	-9.33%	-10.06%	-12.40%	-	-
Horiz. %	125.01%	138.63%	145.38%	135.25%	123.70%	112.40%	100.00%	-
NP	593,743	579,610	565,991	551,689	526,914	476,579	432,945	23.31%
YoY %	2.44%	2.41%	2.59%	4.70%	10.56%	10.08%	-	-
Horiz. %	137.14%	133.88%	130.73%	127.43%	121.70%	110.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	580,841	560,424	547,305	533,026	511,646	469,198	425,411	22.95%
YoY %	3.64%	2.40%	2.68%	4.18%	9.05%	10.29%	-	-
Horiz. %	136.54%	131.74%	128.65%	125.30%	120.27%	110.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.02%	21.07%	22.28%	21.48%	20.76%	20.83%	20.49%	-
YoY %	-9.73%	-5.43%	3.72%	3.47%	-0.34%	1.66%	-	-
Horiz. %	92.83%	102.83%	108.74%	104.83%	101.32%	101.66%	100.00%	-
Total Cost	2,035,382	2,318,662	2,521,012	2,376,106	2,316,222	2,204,421	2,240,263	-6.16%
YoY %	-12.22%	-8.03%	6.10%	2.59%	5.07%	-1.60%	-	-
Horiz. %	90.85%	103.50%	112.53%	106.06%	103.39%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,235,195	4,182,122	4,052,884	3,984,736	3,825,379	3,818,879	3,691,757	9.54%
YoY %	1.27%	3.19%	1.71%	4.17%	0.17%	3.44%	-	-
Horiz. %	114.72%	113.28%	109.78%	107.94%	103.62%	103.44%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Dividend
Div	249,362	249,362	248,378	248,378	247,276	247,276	245,534	1.03%
YoY %	0.00%	0.40%	0.00%	0.45%	0.00%	0.71%	-	-
Horiz. %	101.56%	101.56%	101.16%	101.16%	100.71%	100.71%	100.00%	-
Div Payout %	42.93%	44.50%	45.38%	46.60%	48.33%	52.70%	57.72%	-
YoY %	-3.53%	-1.94%	-2.62%	-3.58%	-8.29%	-8.70%	-	-
Horiz. %	74.38%	77.10%	78.62%	80.73%	83.73%	91.30%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Equity
Net Worth	4,235,195	4,182,122	4,052,884	3,984,736	3,825,379	3,818,879	3,691,757	9.54%
YoY %	1.27%	3.19%	1.71%	4.17%	0.17%	3.44%	-	-
Horiz. %	114.72%	113.28%	109.78%	107.94%	103.62%	103.44%	100.00%	-
NOSH	2,086,303	2,080,658	2,078,402	2,075,383	2,067,772	2,064,259	2,062,434	0.76%
YoY %	0.27%	0.11%	0.15%	0.37%	0.17%	0.09%	-	-
Horiz. %	101.16%	100.88%	100.77%	100.63%	100.26%	100.09%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Ratio Analysis
NP Margin	22.58%	20.00%	18.33%	18.84%	18.53%	17.78%	16.20%	-
YoY %	12.90%	9.11%	-2.71%	1.67%	4.22%	9.75%	-	-
Horiz. %	139.38%	123.46%	113.15%	116.30%	114.38%	109.75%	100.00%	-
ROE	13.71%	13.40%	13.50%	13.38%	13.38%	12.29%	11.52%	-
YoY %	2.31%	-0.74%	0.90%	0.00%	8.87%	6.68%	-	-
Horiz. %	119.01%	116.32%	117.19%	116.15%	116.15%	106.68%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Per Share
RPS	126.02	139.30	148.53	141.07	137.50	129.88	129.61	-1.84%
YoY %	-9.53%	-6.21%	5.29%	2.60%	5.87%	0.21%	-	-
Horiz. %	97.23%	107.48%	114.60%	108.84%	106.09%	100.21%	100.00%	-
EPS	27.84	26.93	26.33	25.68	24.74	22.73	20.63	22.00%
YoY %	3.38%	2.28%	2.53%	3.80%	8.84%	10.18%	-	-
Horiz. %	134.95%	130.54%	127.63%	124.48%	119.92%	110.18%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.03	2.01	1.95	1.92	1.85	1.85	1.79	8.70%
YoY %	1.00%	3.08%	1.56%	3.78%	0.00%	3.35%	-	-
Horiz. %	113.41%	112.29%	108.94%	107.26%	103.35%	103.35%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,075,383
RPS	92.45	101.91	108.55	102.95	99.97	94.27	94.00	-1.09%
YoY %	-9.28%	-6.12%	5.44%	2.98%	6.05%	0.29%	-	-
Horiz. %	98.35%	108.41%	115.48%	109.52%	106.35%	100.29%	100.00%	-
EPS	20.42	19.71	19.24	18.74	17.99	16.50	14.96	22.93%
YoY %	3.60%	2.44%	2.67%	4.17%	9.03%	10.29%	-	-
Horiz. %	136.50%	131.75%	128.61%	125.27%	120.25%	110.29%	100.00%	-
DPS	8.77	8.77	8.73	8.73	8.69	8.69	8.63	1.07%
YoY %	0.00%	0.46%	0.00%	0.46%	0.00%	0.70%	-	-
Horiz. %	101.62%	101.62%	101.16%	101.16%	100.70%	100.70%	100.00%	-
NAPS	1.4892	1.4706	1.4251	1.4012	1.3451	1.3428	1.2981	9.54%
YoY %	1.26%	3.19%	1.71%	4.17%	0.17%	3.44%	-	-
Horiz. %	114.72%	113.29%	109.78%	107.94%	103.62%	103.44%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	-
Price	3.72	3.61	3.51	3.56	3.70	3.40	3.69	-
P/RPS	2.95	2.59	2.36	2.52	2.69	2.62	2.85	2.31%
YoY %	13.90%	9.75%	-6.35%	-6.32%	2.67%	-8.07%	-	-
Horiz. %	103.51%	90.88%	82.81%	88.42%	94.39%	91.93%	100.00%	-
P/EPS	13.36	13.40	13.33	13.86	14.95	14.96	17.89	-17.61%
YoY %	-0.30%	0.53%	-3.82%	-7.29%	-0.07%	-16.38%	-	-
Horiz. %	74.68%	74.90%	74.51%	77.47%	83.57%	83.62%	100.00%	-
EY	7.48	7.46	7.50	7.21	6.69	6.69	5.59	21.32%
YoY %	0.27%	-0.53%	4.02%	7.77%	0.00%	19.68%	-	-
Horiz. %	133.81%	133.45%	134.17%	128.98%	119.68%	119.68%	100.00%	-
DY	3.23	3.32	3.42	3.37	3.24	3.53	3.25	-0.40%
YoY %	-2.71%	-2.92%	1.48%	4.01%	-8.22%	8.62%	-	-
Horiz. %	99.38%	102.15%	105.23%	103.69%	99.69%	108.62%	100.00%	-
P/NAPS	1.83	1.80	1.80	1.85	2.00	1.84	2.06	-7.55%
YoY %	1.67%	0.00%	-2.70%	-7.50%	8.70%	-10.68%	-	-
Horiz. %	88.83%	87.38%	87.38%	89.81%	97.09%	89.32%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	28/03/13	13/12/12	27/09/12	28/06/12	28/03/12	16/12/11	29/09/11	-
Price	4.13	3.64	3.40	3.46	3.60	3.00	2.87	-
P/RPS	3.28	2.61	2.29	2.45	2.62	2.31	2.21	29.95%
YoY %	25.67%	13.97%	-6.53%	-6.49%	13.42%	4.52%	-	-
Horiz. %	148.42%	118.10%	103.62%	110.86%	118.55%	104.52%	100.00%	-
P/EPS	14.83	13.51	12.91	13.47	14.55	13.20	13.91	4.34%
YoY %	9.77%	4.65%	-4.16%	-7.42%	10.23%	-5.10%	-	-
Horiz. %	106.61%	97.12%	92.81%	96.84%	104.60%	94.90%	100.00%	-
EY	6.74	7.40	7.74	7.42	6.87	7.58	7.19	-4.19%
YoY %	-8.92%	-4.39%	4.31%	8.01%	-9.37%	5.42%	-	-
Horiz. %	93.74%	102.92%	107.65%	103.20%	95.55%	105.42%	100.00%	-
DY	2.91	3.30	3.53	3.47	3.33	4.00	4.18	-21.36%
YoY %	-11.82%	-6.52%	1.73%	4.20%	-16.75%	-4.31%	-	-
Horiz. %	69.62%	78.95%	84.45%	83.01%	79.67%	95.69%	100.00%	-
P/NAPS	2.03	1.81	1.74	1.80	1.95	1.62	1.60	17.11%
YoY %	12.15%	4.02%	-3.33%	-7.69%	20.37%	1.25%	-	-
Horiz. %	126.87%	113.12%	108.75%	112.50%	121.88%	101.25%	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