[GAMUDA] YoY Annual (Unaudited) Result on 31-Jul-2015 [#4]

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Annual (Unaudited) Result
Revenue	4,227,060	3,211,403	2,121,899	2,399,918	2,229,572	2,235,435	3,087,003	5.37%
YoY %	31.63%	51.35%	-11.58%	7.64%	-0.26%	-27.59%	-	-
Horiz. %	136.93%	104.03%	68.74%	77.74%	72.22%	72.41%	100.00%	-
PBT	729,302	826,002	780,658	858,189	851,645	656,446	728,210	0.02%
YoY %	-11.71%	5.81%	-9.03%	0.77%	29.74%	-9.85%	-	-
Horiz. %	100.15%	113.43%	107.20%	117.85%	116.95%	90.15%	100.00%	-
Tax	-164,945	-169,777	-111,918	-132,731	-116,562	-106,863	-162,219	0.27%
YoY %	2.85%	-51.70%	15.68%	-13.87%	-9.08%	34.12%	-	-
Horiz. %	101.68%	104.66%	68.99%	81.82%	71.85%	65.88%	100.00%	-
NP	564,357	656,225	668,740	725,458	735,083	549,583	565,991	-0.04%
YoY %	-14.00%	-1.87%	-7.82%	-1.31%	33.75%	-2.90%	-	-
Horiz. %	99.71%	115.94%	118.15%	128.17%	129.88%	97.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,883	602,093	626,133	682,138	719,398	540,923	547,305	-1.04%
YoY %	-14.65%	-3.84%	-8.21%	-5.18%	32.99%	-1.17%	-	-
Horiz. %	93.89%	110.01%	114.40%	124.64%	131.44%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.62%	20.55%	14.34%	15.47%	13.69%	16.28%	22.28%	-
YoY %	10.07%	43.31%	-7.30%	13.00%	-15.91%	-26.93%	-	-
Horiz. %	101.53%	92.24%	64.36%	69.43%	61.45%	73.07%	100.00%	-
Total Cost	3,662,703	2,555,178	1,453,159	1,674,460	1,494,489	1,685,852	2,521,012	6.42%
YoY %	43.34%	75.84%	-13.22%	12.04%	-11.35%	-33.13%	-	-
Horiz. %	145.29%	101.36%	57.64%	66.42%	59.28%	66.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,575,172	7,410,748	6,841,930	6,199,111	5,425,948	4,566,787	4,039,533	11.04%
YoY %	2.22%	8.31%	10.37%	14.25%	18.81%	13.05%	-	-
Horiz. %	187.53%	183.46%	169.37%	153.46%	134.32%	113.05%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	296,097	291,570	289,095	282,849	275,895	256,081	248,586	2.95%
YoY %	1.55%	0.86%	2.21%	2.52%	7.74%	3.02%	-	-
Horiz. %	119.11%	117.29%	116.30%	113.78%	110.99%	103.02%	100.00%	-
Div Payout %	57.62%	48.43%	46.17%	41.47%	38.35%	47.34%	45.42%	-
YoY %	18.98%	4.89%	11.33%	8.14%	-18.99%	4.23%	-	-
Horiz. %	126.86%	106.63%	101.65%	91.30%	84.43%	104.23%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	7,575,172	7,410,748	6,841,930	6,199,111	5,425,948	4,566,787	4,039,533	11.04%
YoY %	2.22%	8.31%	10.37%	14.25%	18.81%	13.05%	-	-
Horiz. %	187.53%	183.46%	169.37%	153.46%	134.32%	113.05%	100.00%	-
NOSH	2,467,991	2,429,753	2,409,130	2,357,076	2,299,130	2,134,012	2,071,555	2.96%
YoY %	1.57%	0.86%	2.21%	2.52%	7.74%	3.01%	-	-
Horiz. %	119.14%	117.29%	116.30%	113.78%	110.99%	103.01%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	13.35%	20.43%	31.52%	30.23%	32.97%	24.59%	18.33%	-
YoY %	-34.65%	-35.18%	4.27%	-8.31%	34.08%	34.15%	-	-
Horiz. %	72.83%	111.46%	171.96%	164.92%	179.87%	134.15%	100.00%	-
ROE	6.78%	8.12%	9.15%	11.00%	13.26%	11.84%	13.55%	-
YoY %	-16.50%	-11.26%	-16.82%	-17.04%	11.99%	-12.62%	-	-
Horiz. %	50.04%	59.93%	67.53%	81.18%	97.86%	87.38%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	171.31	132.17	88.08	101.82	96.97	104.75	149.02	2.34%
YoY %	29.61%	50.06%	-13.49%	5.00%	-7.43%	-29.71%	-	-
Horiz. %	114.96%	88.69%	59.11%	68.33%	65.07%	70.29%	100.00%	-
EPS	20.89	24.78	25.99	28.94	31.29	25.35	26.42	-3.83%
YoY %	-15.70%	-4.66%	-10.19%	-7.51%	23.43%	-4.05%	-	-
Horiz. %	79.07%	93.79%	98.37%	109.54%	118.43%	95.95%	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	3.07	3.05	2.84	2.63	2.36	2.14	1.95	7.85%
YoY %	0.66%	7.39%	7.98%	11.44%	10.28%	9.74%	-	-
Horiz. %	157.44%	156.41%	145.64%	134.87%	121.03%	109.74%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,404,976
RPS	148.64	112.92	74.61	84.39	78.40	78.60	108.55	5.37%
YoY %	31.63%	51.35%	-11.59%	7.64%	-0.25%	-27.59%	-	-
Horiz. %	136.93%	104.03%	68.73%	77.74%	72.22%	72.41%	100.00%	-
EPS	18.07	21.17	22.02	23.99	25.30	19.02	19.24	-1.03%
YoY %	-14.64%	-3.86%	-8.21%	-5.18%	33.02%	-1.14%	-	-
Horiz. %	93.92%	110.03%	114.45%	124.69%	131.50%	98.86%	100.00%	-
DPS	10.41	10.25	10.17	9.95	9.70	9.00	8.74	2.95%
YoY %	1.56%	0.79%	2.21%	2.58%	7.78%	2.97%	-	-
Horiz. %	119.11%	117.28%	116.36%	113.84%	110.98%	102.97%	100.00%	-
NAPS	2.6637	2.6058	2.4058	2.1798	1.9079	1.6058	1.4204	11.04%
YoY %	2.22%	8.31%	10.37%	14.25%	18.81%	13.05%	-	-
Horiz. %	187.53%	183.46%	169.37%	153.46%	134.32%	113.05%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	3.87	5.30	4.82	4.82	4.78	4.76	3.51	-
P/RPS	2.26	4.01	5.47	4.73	4.93	4.54	2.36	-0.71%
YoY %	-43.64%	-26.69%	15.64%	-4.06%	8.59%	92.37%	-	-
Horiz. %	95.76%	169.92%	231.78%	200.42%	208.90%	192.37%	100.00%	-
P/EPS	18.58	21.39	18.55	16.66	15.28	18.78	13.29	5.74%
YoY %	-13.14%	15.31%	11.34%	9.03%	-18.64%	41.31%	-	-
Horiz. %	139.80%	160.95%	139.58%	125.36%	114.97%	141.31%	100.00%	-
EY	5.38	4.68	5.39	6.00	6.55	5.33	7.53	-5.44%
YoY %	14.96%	-13.17%	-10.17%	-8.40%	22.89%	-29.22%	-	-
Horiz. %	71.45%	62.15%	71.58%	79.68%	86.99%	70.78%	100.00%	-
DY	3.10	2.26	2.49	2.49	2.51	2.52	3.42	-1.62%
YoY %	37.17%	-9.24%	0.00%	-0.80%	-0.40%	-26.32%	-	-
Horiz. %	90.64%	66.08%	72.81%	72.81%	73.39%	73.68%	100.00%	-
P/NAPS	1.26	1.74	1.70	1.83	2.03	2.22	1.80	-5.76%
YoY %	-27.59%	2.35%	-7.10%	-9.85%	-8.56%	23.33%	-	-
Horiz. %	70.00%	96.67%	94.44%	101.67%	112.78%	123.33%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	28/09/18	28/09/17	28/09/16	28/09/15	29/09/14	26/09/13	27/09/12	-
Price	3.36	5.29	4.90	4.50	4.81	4.59	3.40	-
P/RPS	1.96	4.00	5.56	4.42	4.96	4.38	2.28	-2.48%
YoY %	-51.00%	-28.06%	25.79%	-10.89%	13.24%	92.11%	-	-
Horiz. %	85.96%	175.44%	243.86%	193.86%	217.54%	192.11%	100.00%	-
P/EPS	16.13	21.35	18.85	15.55	15.37	18.11	12.87	3.83%
YoY %	-24.45%	13.26%	21.22%	1.17%	-15.13%	40.71%	-	-
Horiz. %	125.33%	165.89%	146.46%	120.82%	119.43%	140.71%	100.00%	-
EY	6.20	4.68	5.30	6.43	6.51	5.52	7.77	-3.69%
YoY %	32.48%	-11.70%	-17.57%	-1.23%	17.93%	-28.96%	-	-
Horiz. %	79.79%	60.23%	68.21%	82.75%	83.78%	71.04%	100.00%	-
DY	3.57	2.27	2.45	2.67	2.49	2.61	3.53	0.18%
YoY %	57.27%	-7.35%	-8.24%	7.23%	-4.60%	-26.06%	-	-
Horiz. %	101.13%	64.31%	69.41%	75.64%	70.54%	73.94%	100.00%	-
P/NAPS	1.09	1.73	1.73	1.71	2.04	2.14	1.74	-7.49%
YoY %	-36.99%	0.00%	1.17%	-16.18%	-4.67%	22.99%	-	-
Horiz. %	62.64%	99.43%	99.43%	98.28%	117.24%	122.99%	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