[GAMUDA] QoQ TTM Result on 31-Oct-2015 [#1]

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
TTM Result
Revenue	2,121,899	2,130,782	2,217,268	2,343,077	2,399,918	2,368,645	2,448,697	-9.11%
YoY %	-0.42%	-3.90%	-5.37%	-2.37%	1.32%	-3.27%	-	-
Horiz. %	86.65%	87.02%	90.55%	95.69%	98.01%	96.73%	100.00%	-
PBT	780,658	761,050	784,282	821,901	858,189	903,432	918,026	-10.25%
YoY %	2.58%	-2.96%	-4.58%	-4.23%	-5.01%	-1.59%	-	-
Horiz. %	85.04%	82.90%	85.43%	89.53%	93.48%	98.41%	100.00%	-
Tax	-111,918	-98,032	-109,173	-123,224	-132,731	-120,358	-131,337	-10.12%
YoY %	-14.16%	10.20%	11.40%	7.16%	-10.28%	8.36%	-	-
Horiz. %	85.21%	74.64%	83.12%	93.82%	101.06%	91.64%	100.00%	-
NP	668,740	663,018	675,109	698,677	725,458	783,074	786,689	-10.27%
YoY %	0.86%	-1.79%	-3.37%	-3.69%	-7.36%	-0.46%	-	-
Horiz. %	85.01%	84.28%	85.82%	88.81%	92.22%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	626,133	627,713	635,457	657,522	682,138	734,345	751,830	-11.49%
YoY %	-0.25%	-1.22%	-3.36%	-3.61%	-7.11%	-2.33%	-	-
Horiz. %	83.28%	83.49%	84.52%	87.46%	90.73%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.34%	12.88%	13.92%	14.99%	15.47%	13.32%	14.31%	-
YoY %	11.34%	-7.47%	-7.14%	-3.10%	16.14%	-6.92%	-	-
Horiz. %	100.21%	90.01%	97.27%	104.75%	108.11%	93.08%	100.00%	-
Total Cost	1,453,159	1,467,764	1,542,159	1,644,400	1,674,460	1,585,571	1,662,008	-8.57%
YoY %	-1.00%	-4.82%	-6.22%	-1.80%	5.61%	-4.60%	-	-
Horiz. %	87.43%	88.31%	92.79%	98.94%	100.75%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,867,381	6,671,112	6,645,291	6,641,837	6,325,088	6,078,078	5,947,713	10.06%
YoY %	2.94%	0.39%	0.05%	5.01%	4.06%	2.19%	-	-
Horiz. %	115.46%	112.16%	111.73%	111.67%	106.34%	102.19%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	288,888	288,888	285,738	285,738	280,737	280,737	277,307	2.76%
YoY %	0.00%	1.10%	0.00%	1.78%	0.00%	1.24%	-	-
Horiz. %	104.18%	104.18%	103.04%	103.04%	101.24%	101.24%	100.00%	-
Div Payout %	46.14%	46.02%	44.97%	43.46%	41.16%	38.23%	36.88%	-
YoY %	0.26%	2.33%	3.47%	5.59%	7.66%	3.66%	-	-
Horiz. %	125.11%	124.78%	121.94%	117.84%	111.61%	103.66%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	6,867,381	6,671,112	6,645,291	6,641,837	6,325,088	6,078,078	5,947,713	10.06%
YoY %	2.94%	0.39%	0.05%	5.01%	4.06%	2.19%	-	-
Horiz. %	115.46%	112.16%	111.73%	111.67%	106.34%	102.19%	100.00%	-
NOSH	2,418,092	2,408,343	2,407,714	2,406,462	2,404,976	2,355,844	2,341,619	2.16%
YoY %	0.40%	0.03%	0.05%	0.06%	2.09%	0.61%	-	-
Horiz. %	103.27%	102.85%	102.82%	102.77%	102.71%	100.61%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	31.52%	31.12%	30.45%	29.82%	30.23%	33.06%	32.13%	-
YoY %	1.29%	2.20%	2.11%	-1.36%	-8.56%	2.89%	-	-
Horiz. %	98.10%	96.86%	94.77%	92.81%	94.09%	102.89%	100.00%	-
ROE	9.12%	9.41%	9.56%	9.90%	10.78%	12.08%	12.64%	-
YoY %	-3.08%	-1.57%	-3.43%	-8.16%	-10.76%	-4.43%	-	-
Horiz. %	72.15%	74.45%	75.63%	78.32%	85.28%	95.57%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	87.75	88.47	92.09	97.37	99.79	100.54	104.57	-11.04%
YoY %	-0.81%	-3.93%	-5.42%	-2.43%	-0.75%	-3.85%	-	-
Horiz. %	83.92%	84.60%	88.07%	93.11%	95.43%	96.15%	100.00%	-
EPS	25.89	26.06	26.39	27.32	28.36	31.17	32.11	-13.38%
YoY %	-0.65%	-1.25%	-3.40%	-3.67%	-9.02%	-2.93%	-	-
Horiz. %	80.63%	81.16%	82.19%	85.08%	88.32%	97.07%	100.00%	-
DPS	12.00	12.00	11.87	11.87	11.67	12.00	12.00	0.00%
YoY %	0.00%	1.10%	0.00%	1.71%	-2.75%	0.00%	-	-
Horiz. %	100.00%	100.00%	98.92%	98.92%	97.25%	100.00%	100.00%	-
NAPS	2.84	2.77	2.76	2.76	2.63	2.58	2.54	7.73%
YoY %	2.53%	0.36%	0.00%	4.94%	1.94%	1.57%	-	-
Horiz. %	111.81%	109.06%	108.66%	108.66%	103.54%	101.57%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,406,462
RPS	74.61	74.92	77.97	82.39	84.39	83.29	86.10	-9.11%
YoY %	-0.41%	-3.91%	-5.36%	-2.37%	1.32%	-3.26%	-	-
Horiz. %	86.66%	87.02%	90.56%	95.69%	98.01%	96.74%	100.00%	-
EPS	22.02	22.07	22.34	23.12	23.99	25.82	26.44	-11.49%
YoY %	-0.23%	-1.21%	-3.37%	-3.63%	-7.09%	-2.34%	-	-
Horiz. %	83.28%	83.47%	84.49%	87.44%	90.73%	97.66%	100.00%	-
DPS	10.16	10.16	10.05	10.05	9.87	9.87	9.75	2.78%
YoY %	0.00%	1.09%	0.00%	1.82%	0.00%	1.23%	-	-
Horiz. %	104.21%	104.21%	103.08%	103.08%	101.23%	101.23%	100.00%	-
NAPS	2.4148	2.3458	2.3367	2.3355	2.2241	2.1372	2.0914	10.06%
YoY %	2.94%	0.39%	0.05%	5.01%	4.07%	2.19%	-	-
Horiz. %	115.46%	112.16%	111.73%	111.67%	106.35%	102.19%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	4.82	4.75	4.57	4.50	4.82	5.23	5.07	-
P/RPS	5.49	5.37	4.96	4.62	4.83	5.20	4.85	8.62%
YoY %	2.23%	8.27%	7.36%	-4.35%	-7.12%	7.22%	-	-
Horiz. %	113.20%	110.72%	102.27%	95.26%	99.59%	107.22%	100.00%	-
P/EPS	18.61	18.22	17.32	16.47	16.99	16.78	15.79	11.58%
YoY %	2.14%	5.20%	5.16%	-3.06%	1.25%	6.27%	-	-
Horiz. %	117.86%	115.39%	109.69%	104.31%	107.60%	106.27%	100.00%	-
EY	5.37	5.49	5.78	6.07	5.88	5.96	6.33	-10.39%
YoY %	-2.19%	-5.02%	-4.78%	3.23%	-1.34%	-5.85%	-	-
Horiz. %	84.83%	86.73%	91.31%	95.89%	92.89%	94.15%	100.00%	-
DY	2.49	2.53	2.60	2.64	2.42	2.29	2.37	3.35%
YoY %	-1.58%	-2.69%	-1.52%	9.09%	5.68%	-3.38%	-	-
Horiz. %	105.06%	106.75%	109.70%	111.39%	102.11%	96.62%	100.00%	-
P/NAPS	1.70	1.71	1.66	1.63	1.83	2.03	2.00	-10.27%
YoY %	-0.58%	3.01%	1.84%	-10.93%	-9.85%	1.50%	-	-
Horiz. %	85.00%	85.50%	83.00%	81.50%	91.50%	101.50%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/16	29/06/16	24/03/16	16/12/15	28/09/15	23/06/15	26/03/15	-
Price	4.90	4.81	4.81	4.40	4.50	4.94	5.20	-
P/RPS	5.58	5.44	5.22	4.52	4.51	4.91	4.97	8.03%
YoY %	2.57%	4.21%	15.49%	0.22%	-8.15%	-1.21%	-	-
Horiz. %	112.27%	109.46%	105.03%	90.95%	90.74%	98.79%	100.00%	-
P/EPS	18.92	18.45	18.22	16.10	15.87	15.85	16.20	10.91%
YoY %	2.55%	1.26%	13.17%	1.45%	0.13%	-2.16%	-	-
Horiz. %	116.79%	113.89%	112.47%	99.38%	97.96%	97.84%	100.00%	-
EY	5.28	5.42	5.49	6.21	6.30	6.31	6.17	-9.87%
YoY %	-2.58%	-1.28%	-11.59%	-1.43%	-0.16%	2.27%	-	-
Horiz. %	85.58%	87.84%	88.98%	100.65%	102.11%	102.27%	100.00%	-
DY	2.45	2.49	2.47	2.70	2.59	2.43	2.31	4.00%
YoY %	-1.61%	0.81%	-8.52%	4.25%	6.58%	5.19%	-	-
Horiz. %	106.06%	107.79%	106.93%	116.88%	112.12%	105.19%	100.00%	-
P/NAPS	1.73	1.74	1.74	1.59	1.71	1.91	2.05	-10.70%
YoY %	-0.57%	0.00%	9.43%	-7.02%	-10.47%	-6.83%	-	-
Horiz. %	84.39%	84.88%	84.88%	77.56%	83.41%	93.17%	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