[GAMUDA] QoQ TTM Result on 30-Apr-2019 [#3]

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
TTM Result
Revenue	4,722,595	4,757,009	4,565,062	4,280,504	4,481,490	4,359,119	4,227,060	7.64%
YoY %	-0.72%	4.20%	6.65%	-4.48%	2.81%	3.12%	-	-
Horiz. %	111.72%	112.54%	108.00%	101.26%	106.02%	103.12%	100.00%	-
PBT	896,911	900,653	908,849	632,911	651,268	696,137	729,302	14.74%
YoY %	-0.42%	-0.90%	43.60%	-2.82%	-6.45%	-4.55%	-	-
Horiz. %	122.98%	123.50%	124.62%	86.78%	89.30%	95.45%	100.00%	-
Tax	-142,974	-143,314	-150,654	-157,507	-152,957	-163,108	-164,945	-9.06%
YoY %	0.24%	4.87%	4.35%	-2.97%	6.22%	1.11%	-	-
Horiz. %	86.68%	86.89%	91.34%	95.49%	92.73%	98.89%	100.00%	-
NP	753,937	757,339	758,195	475,404	498,311	533,029	564,357	21.23%
YoY %	-0.45%	-0.11%	59.48%	-4.60%	-6.51%	-5.55%	-	-
Horiz. %	133.59%	134.20%	134.35%	84.24%	88.30%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	709,723	707,690	706,113	420,087	444,788	482,904	513,883	23.94%
YoY %	0.29%	0.22%	68.09%	-5.55%	-7.89%	-6.03%	-	-
Horiz. %	138.11%	137.71%	137.41%	81.75%	86.55%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.94%	15.91%	16.58%	24.89%	23.49%	23.43%	22.62%	-
YoY %	0.19%	-4.04%	-33.39%	5.96%	0.26%	3.58%	-	-
Horiz. %	70.47%	70.34%	73.30%	110.04%	103.85%	103.58%	100.00%	-
Total Cost	3,968,658	3,999,670	3,806,867	3,805,100	3,983,179	3,826,090	3,662,703	5.47%
YoY %	-0.78%	5.06%	0.05%	-4.47%	4.11%	4.46%	-	-
Horiz. %	108.35%	109.20%	103.94%	103.89%	108.75%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,273,487	8,284,814	8,052,542	8,021,825	7,823,715	7,799,714	7,575,172	6.03%
YoY %	-0.14%	2.88%	0.38%	2.53%	0.31%	2.96%	-	-
Horiz. %	109.22%	109.37%	106.30%	105.90%	103.28%	102.96%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	296,479	296,479	296,191	296,191	295,675	295,675	294,825	0.37%
YoY %	0.00%	0.10%	0.00%	0.17%	0.00%	0.29%	-	-
Horiz. %	100.56%	100.56%	100.46%	100.46%	100.29%	100.29%	100.00%	-
Div Payout %	41.77%	41.89%	41.95%	70.51%	66.48%	61.23%	57.37%	-
YoY %	-0.29%	-0.14%	-40.50%	6.06%	8.57%	6.73%	-	-
Horiz. %	72.81%	73.02%	73.12%	122.90%	115.88%	106.73%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	8,273,487	8,284,814	8,052,542	8,021,825	7,823,715	7,799,714	7,575,172	6.03%
YoY %	-0.14%	2.88%	0.38%	2.53%	0.31%	2.96%	-	-
Horiz. %	109.22%	109.37%	106.30%	105.90%	103.28%	102.96%	100.00%	-
NOSH	2,481,507	2,473,407	2,472,322	2,468,497	2,468,050	2,468,264	2,467,991	0.36%
YoY %	0.33%	0.04%	0.15%	0.02%	-0.01%	0.01%	-	-
Horiz. %	100.55%	100.22%	100.18%	100.02%	100.00%	100.01%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	15.96%	15.92%	16.61%	11.11%	11.12%	12.23%	13.35%	-
YoY %	0.25%	-4.15%	49.50%	-0.09%	-9.08%	-8.39%	-	-
Horiz. %	119.55%	119.25%	124.42%	83.22%	83.30%	91.61%	100.00%	-
ROE	8.58%	8.54%	8.77%	5.24%	5.69%	6.19%	6.78%	-
YoY %	0.47%	-2.62%	67.37%	-7.91%	-8.08%	-8.70%	-	-
Horiz. %	126.55%	125.96%	129.35%	77.29%	83.92%	91.30%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	190.65	192.35	184.81	173.42	181.58	176.61	171.31	7.37%
YoY %	-0.88%	4.08%	6.57%	-4.49%	2.81%	3.09%	-	-
Horiz. %	111.29%	112.28%	107.88%	101.23%	105.99%	103.09%	100.00%	-
EPS	28.65	28.62	28.59	17.02	18.02	19.56	20.83	23.60%
YoY %	0.10%	0.10%	67.98%	-5.55%	-7.87%	-6.10%	-	-
Horiz. %	137.54%	137.40%	137.25%	81.71%	86.51%	93.90%	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	3.34	3.35	3.26	3.25	3.17	3.16	3.07	5.76%
YoY %	-0.30%	2.76%	0.31%	2.52%	0.32%	2.93%	-	-
Horiz. %	108.79%	109.12%	106.19%	105.86%	103.26%	102.93%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,468,497
RPS	167.37	168.59	161.79	151.70	158.82	154.49	149.81	7.64%
YoY %	-0.72%	4.20%	6.65%	-4.48%	2.80%	3.12%	-	-
Horiz. %	111.72%	112.54%	108.00%	101.26%	106.01%	103.12%	100.00%	-
EPS	25.15	25.08	25.02	14.89	15.76	17.11	18.21	23.94%
YoY %	0.28%	0.24%	68.03%	-5.52%	-7.89%	-6.04%	-	-
Horiz. %	138.11%	137.73%	137.40%	81.77%	86.55%	93.96%	100.00%	-
DPS	10.51	10.51	10.50	10.50	10.48	10.48	10.45	0.38%
YoY %	0.00%	0.10%	0.00%	0.19%	0.00%	0.29%	-	-
Horiz. %	100.57%	100.57%	100.48%	100.48%	100.29%	100.29%	100.00%	-
NAPS	2.9321	2.9361	2.8538	2.8429	2.7727	2.7642	2.6846	6.03%
YoY %	-0.14%	2.88%	0.38%	2.53%	0.31%	2.97%	-	-
Horiz. %	109.22%	109.37%	106.30%	105.90%	103.28%	102.97%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	3.86	3.74	3.71	3.50	2.76	2.39	3.87	-
P/RPS	2.02	1.94	2.01	2.02	1.52	1.35	2.26	-7.19%
YoY %	4.12%	-3.48%	-0.50%	32.89%	12.59%	-40.27%	-	-
Horiz. %	89.38%	85.84%	88.94%	89.38%	67.26%	59.73%	100.00%	-
P/EPS	13.47	13.07	12.98	20.56	15.31	12.22	18.58	-19.25%
YoY %	3.06%	0.69%	-36.87%	34.29%	25.29%	-34.23%	-	-
Horiz. %	72.50%	70.34%	69.86%	110.66%	82.40%	65.77%	100.00%	-
EY	7.42	7.65	7.71	4.86	6.53	8.19	5.38	23.83%
YoY %	-3.01%	-0.78%	58.64%	-25.57%	-20.27%	52.23%	-	-
Horiz. %	137.92%	142.19%	143.31%	90.33%	121.38%	152.23%	100.00%	-
DY	3.11	3.21	3.23	3.43	4.35	5.02	3.10	0.21%
YoY %	-3.12%	-0.62%	-5.83%	-21.15%	-13.35%	61.94%	-	-
Horiz. %	100.32%	103.55%	104.19%	110.65%	140.32%	161.94%	100.00%	-
P/NAPS	1.16	1.12	1.14	1.08	0.87	0.76	1.26	-5.34%
YoY %	3.57%	-1.75%	5.56%	24.14%	14.47%	-39.68%	-	-
Horiz. %	92.06%	88.89%	90.48%	85.71%	69.05%	60.32%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	25/03/20	13/12/19	27/09/19	27/06/19	27/03/19	14/12/18	28/09/18	-
Price	2.65	3.78	3.56	3.72	2.80	2.28	3.36	-
P/RPS	1.39	1.97	1.93	2.15	1.54	1.29	1.96	-20.42%
YoY %	-29.44%	2.07%	-10.23%	39.61%	19.38%	-34.18%	-	-
Horiz. %	70.92%	100.51%	98.47%	109.69%	78.57%	65.82%	100.00%	-
P/EPS	9.25	13.21	12.45	21.86	15.54	11.65	16.13	-30.90%
YoY %	-29.98%	6.10%	-43.05%	40.67%	33.39%	-27.77%	-	-
Horiz. %	57.35%	81.90%	77.19%	135.52%	96.34%	72.23%	100.00%	-
EY	10.81	7.57	8.03	4.58	6.44	8.58	6.20	44.71%
YoY %	42.80%	-5.73%	75.33%	-28.88%	-24.94%	38.39%	-	-
Horiz. %	174.35%	122.10%	129.52%	73.87%	103.87%	138.39%	100.00%	-
DY	4.53	3.17	3.37	3.23	4.29	5.26	3.57	17.15%
YoY %	42.90%	-5.93%	4.33%	-24.71%	-18.44%	47.34%	-	-
Horiz. %	126.89%	88.80%	94.40%	90.48%	120.17%	147.34%	100.00%	-
P/NAPS	0.79	1.13	1.09	1.14	0.88	0.72	1.09	-19.26%
YoY %	-30.09%	3.67%	-4.39%	29.55%	22.22%	-33.94%	-	-
Horiz. %	72.48%	103.67%	100.00%	104.59%	80.73%	66.06%	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