[GAMUDA] QoQ TTM Result on 31-Oct-2014 [#1]

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
TTM Result
Revenue	2,399,918	2,368,645	2,448,697	2,313,088	2,229,572	2,278,510	2,285,739	3.31%
YoY %	1.32%	-3.27%	5.86%	3.75%	-2.15%	-0.32%	-	-
Horiz. %	105.00%	103.63%	107.13%	101.20%	97.54%	99.68%	100.00%	-
PBT	858,189	903,432	918,026	889,028	851,645	811,526	688,244	15.89%
YoY %	-5.01%	-1.59%	3.26%	4.39%	4.94%	17.91%	-	-
Horiz. %	124.69%	131.27%	133.39%	129.17%	123.74%	117.91%	100.00%	-
Tax	-132,731	-120,358	-131,337	-120,691	-116,562	-120,324	-106,170	16.09%
YoY %	-10.28%	8.36%	-8.82%	-3.54%	3.13%	-13.33%	-	-
Horiz. %	125.02%	113.36%	123.70%	113.68%	109.79%	113.33%	100.00%	-
NP	725,458	783,074	786,689	768,337	735,083	691,202	582,074	15.85%
YoY %	-7.36%	-0.46%	2.39%	4.52%	6.35%	18.75%	-	-
Horiz. %	124.63%	134.53%	135.15%	132.00%	126.29%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	682,138	734,345	751,830	739,767	719,398	680,714	574,190	12.20%
YoY %	-7.11%	-2.33%	1.63%	2.83%	5.68%	18.55%	-	-
Horiz. %	118.80%	127.89%	130.94%	128.84%	125.29%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	13.32%	14.31%	13.58%	13.69%	14.83%	15.43%	-
YoY %	16.14%	-6.92%	5.38%	-0.80%	-7.69%	-3.89%	-	-
Horiz. %	100.26%	86.33%	92.74%	88.01%	88.72%	96.11%	100.00%	-
Total Cost	1,674,460	1,585,571	1,662,008	1,544,751	1,494,489	1,587,308	1,703,665	-1.14%
YoY %	5.61%	-4.60%	7.59%	3.36%	-5.85%	-6.83%	-	-
Horiz. %	98.29%	93.07%	97.55%	90.67%	87.72%	93.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,325,088	6,078,078	5,947,713	5,691,625	5,465,563	5,332,942	5,165,435	14.49%
YoY %	4.06%	2.19%	4.50%	4.14%	2.49%	3.24%	-	-
Horiz. %	122.45%	117.67%	115.14%	110.19%	105.81%	103.24%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Dividend
Div	280,737	280,737	277,307	277,307	274,869	274,869	264,059	4.17%
YoY %	0.00%	1.24%	0.00%	0.89%	0.00%	4.09%	-	-
Horiz. %	106.32%	106.32%	105.02%	105.02%	104.09%	104.09%	100.00%	-
Div Payout %	41.16%	38.23%	36.88%	37.49%	38.21%	40.38%	45.99%	-
YoY %	7.66%	3.66%	-1.63%	-1.88%	-5.37%	-12.20%	-	-
Horiz. %	89.50%	83.13%	80.19%	81.52%	83.08%	87.80%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Equity
Net Worth	6,325,088	6,078,078	5,947,713	5,691,625	5,465,563	5,332,942	5,165,435	14.49%
YoY %	4.06%	2.19%	4.50%	4.14%	2.49%	3.24%	-	-
Horiz. %	122.45%	117.67%	115.14%	110.19%	105.81%	103.24%	100.00%	-
NOSH	2,404,976	2,355,844	2,341,619	2,323,112	2,315,916	2,298,682	2,295,749	3.15%
YoY %	2.09%	0.61%	0.80%	0.31%	0.75%	0.13%	-	-
Horiz. %	104.76%	102.62%	102.00%	101.19%	100.88%	100.13%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	30.23%	33.06%	32.13%	33.22%	32.97%	30.34%	25.47%	-
YoY %	-8.56%	2.89%	-3.28%	0.76%	8.67%	19.12%	-	-
Horiz. %	118.69%	129.80%	126.15%	130.43%	129.45%	119.12%	100.00%	-
ROE	10.78%	12.08%	12.64%	13.00%	13.16%	12.76%	11.12%	-
YoY %	-10.76%	-4.43%	-2.77%	-1.22%	3.13%	14.75%	-	-
Horiz. %	96.94%	108.63%	113.67%	116.91%	118.35%	114.75%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Per Share
RPS	99.79	100.54	104.57	99.57	96.27	99.12	99.56	0.15%
YoY %	-0.75%	-3.85%	5.02%	3.43%	-2.88%	-0.44%	-	-
Horiz. %	100.23%	100.98%	105.03%	100.01%	96.70%	99.56%	100.00%	-
EPS	28.36	31.17	32.11	31.84	31.06	29.61	25.01	8.76%
YoY %	-9.02%	-2.93%	0.85%	2.51%	4.90%	18.39%	-	-
Horiz. %	113.39%	124.63%	128.39%	127.31%	124.19%	118.39%	100.00%	-
DPS	11.67	12.00	12.00	12.00	12.00	11.96	11.50	0.98%
YoY %	-2.75%	0.00%	0.00%	0.00%	0.33%	4.00%	-	-
Horiz. %	101.48%	104.35%	104.35%	104.35%	104.35%	104.00%	100.00%	-
NAPS	2.63	2.58	2.54	2.45	2.36	2.32	2.25	10.99%
YoY %	1.94%	1.57%	3.67%	3.81%	1.72%	3.11%	-	-
Horiz. %	116.89%	114.67%	112.89%	108.89%	104.89%	103.11%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,323,112
RPS	84.39	83.29	86.10	81.34	78.40	80.12	80.37	3.31%
YoY %	1.32%	-3.26%	5.85%	3.75%	-2.15%	-0.31%	-	-
Horiz. %	105.00%	103.63%	107.13%	101.21%	97.55%	99.69%	100.00%	-
EPS	23.99	25.82	26.44	26.01	25.30	23.94	20.19	12.21%
YoY %	-7.09%	-2.34%	1.65%	2.81%	5.68%	18.57%	-	-
Horiz. %	118.82%	127.89%	130.96%	128.83%	125.31%	118.57%	100.00%	-
DPS	9.87	9.87	9.75	9.75	9.67	9.67	9.29	4.13%
YoY %	0.00%	1.23%	0.00%	0.83%	0.00%	4.09%	-	-
Horiz. %	106.24%	106.24%	104.95%	104.95%	104.09%	104.09%	100.00%	-
NAPS	2.2241	2.1372	2.0914	2.0013	1.9219	1.8752	1.8163	14.50%
YoY %	4.07%	2.19%	4.50%	4.13%	2.49%	3.24%	-	-
Horiz. %	122.45%	117.67%	115.15%	110.19%	105.81%	103.24%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	-
Price	4.82	5.23	5.07	5.12	4.78	4.61	4.47	-
P/RPS	4.83	5.20	4.85	5.14	4.97	4.65	4.49	5.00%
YoY %	-7.12%	7.22%	-5.64%	3.42%	6.88%	3.56%	-	-
Horiz. %	107.57%	115.81%	108.02%	114.48%	110.69%	103.56%	100.00%	-
P/EPS	16.99	16.78	15.79	16.08	15.39	15.57	17.87	-3.31%
YoY %	1.25%	6.27%	-1.80%	4.48%	-1.16%	-12.87%	-	-
Horiz. %	95.08%	93.90%	88.36%	89.98%	86.12%	87.13%	100.00%	-
EY	5.88	5.96	6.33	6.22	6.50	6.42	5.60	3.31%
YoY %	-1.34%	-5.85%	1.77%	-4.31%	1.25%	14.64%	-	-
Horiz. %	105.00%	106.43%	113.04%	111.07%	116.07%	114.64%	100.00%	-
DY	2.42	2.29	2.37	2.34	2.51	2.59	2.57	-3.94%
YoY %	5.68%	-3.38%	1.28%	-6.77%	-3.09%	0.78%	-	-
Horiz. %	94.16%	89.11%	92.22%	91.05%	97.67%	100.78%	100.00%	-
P/NAPS	1.83	2.03	2.00	2.09	2.03	1.99	1.99	-5.44%
YoY %	-9.85%	1.50%	-4.31%	2.96%	2.01%	0.00%	-	-
Horiz. %	91.96%	102.01%	100.50%	105.03%	102.01%	100.00%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/15	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	27/03/14	-
Price	4.50	4.94	5.20	4.80	4.81	4.72	4.64	-
P/RPS	4.51	4.91	4.97	4.82	5.00	4.76	4.66	-2.16%
YoY %	-8.15%	-1.21%	3.11%	-3.60%	5.04%	2.15%	-	-
Horiz. %	96.78%	105.36%	106.65%	103.43%	107.30%	102.15%	100.00%	-
P/EPS	15.87	15.85	16.20	15.07	15.48	15.94	18.55	-9.90%
YoY %	0.13%	-2.16%	7.50%	-2.65%	-2.89%	-14.07%	-	-
Horiz. %	85.55%	85.44%	87.33%	81.24%	83.45%	85.93%	100.00%	-
EY	6.30	6.31	6.17	6.63	6.46	6.27	5.39	10.99%
YoY %	-0.16%	2.27%	-6.94%	2.63%	3.03%	16.33%	-	-
Horiz. %	116.88%	117.07%	114.47%	123.01%	119.85%	116.33%	100.00%	-
DY	2.59	2.43	2.31	2.50	2.49	2.53	2.48	2.94%
YoY %	6.58%	5.19%	-7.60%	0.40%	-1.58%	2.02%	-	-
Horiz. %	104.44%	97.98%	93.15%	100.81%	100.40%	102.02%	100.00%	-
P/NAPS	1.71	1.91	2.05	1.96	2.04	2.03	2.06	-11.70%
YoY %	-10.47%	-6.83%	4.59%	-3.92%	0.49%	-1.46%	-	-
Horiz. %	83.01%	92.72%	99.51%	95.15%	99.03%	98.54%	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