[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2017 [#3]

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annualized Quarter Result
Revenue	3,648,596	4,087,589	4,016,330	2,930,996	2,010,017	2,368,865	2,183,434	8.92%
YoY %	-10.74%	1.77%	37.03%	45.82%	-15.15%	8.49%	-	-
Horiz. %	167.10%	187.21%	183.95%	134.24%	92.06%	108.49%	100.00%	-
PBT	670,345	913,552	1,042,073	860,736	760,706	890,225	821,176	-3.32%
YoY %	-26.62%	-12.33%	21.07%	13.15%	-14.55%	8.41%	-	-
Horiz. %	81.63%	111.25%	126.90%	104.82%	92.64%	108.41%	100.00%	-
Tax	-111,812	-159,464	-169,381	-150,500	-83,338	-129,604	-124,542	-1.77%
YoY %	29.88%	5.85%	-12.55%	-80.59%	35.70%	-4.06%	-	-
Horiz. %	89.78%	128.04%	136.00%	120.84%	66.92%	104.06%	100.00%	-
NP	558,533	754,088	872,692	710,236	677,368	760,621	696,633	-3.61%
YoY %	-25.93%	-13.59%	22.87%	4.85%	-10.95%	9.19%	-	-
Horiz. %	80.18%	108.25%	125.27%	101.95%	97.23%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	518,693	694,886	819,948	665,786	632,046	704,613	684,684	-4.51%
YoY %	-25.36%	-15.25%	23.15%	5.34%	-10.30%	2.91%	-	-
Horiz. %	75.76%	101.49%	119.76%	97.24%	92.31%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	17.46%	16.25%	17.49%	10.96%	14.56%	15.17%	-
YoY %	-4.47%	7.45%	-7.09%	59.58%	-24.73%	-4.02%	-	-
Horiz. %	109.95%	115.10%	107.12%	115.29%	72.25%	95.98%	100.00%	-
Total Cost	3,090,062	3,333,501	3,143,638	2,220,760	1,332,649	1,608,244	1,486,801	12.95%
YoY %	-7.30%	6.04%	41.56%	66.64%	-17.14%	8.17%	-	-
Horiz. %	207.83%	224.21%	211.44%	149.36%	89.63%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,595,168	8,021,825	7,747,954	7,441,620	6,668,750	6,038,205	5,320,902	8.31%
YoY %	7.15%	3.53%	4.12%	11.59%	10.44%	13.48%	-	-
Horiz. %	161.54%	150.76%	145.61%	139.86%	125.33%	113.48%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	201,056	394,920	393,546	387,836	385,198	374,462	366,958	-9.53%
YoY %	-49.09%	0.35%	1.47%	0.68%	2.87%	2.04%	-	-
Horiz. %	54.79%	107.62%	107.25%	105.69%	104.97%	102.04%	100.00%	-
Div Payout %	38.76%	56.83%	48.00%	58.25%	60.94%	53.14%	53.60%	-
YoY %	-31.80%	18.40%	-17.60%	-4.41%	14.68%	-0.86%	-	-
Horiz. %	72.31%	106.03%	89.55%	108.68%	113.69%	99.14%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	8,595,168	8,021,825	7,747,954	7,441,620	6,668,750	6,038,205	5,320,902	8.31%
YoY %	7.15%	3.53%	4.12%	11.59%	10.44%	13.48%	-	-
Horiz. %	161.54%	150.76%	145.61%	139.86%	125.33%	113.48%	100.00%	-
NOSH	2,513,527	2,468,497	2,462,129	2,423,980	2,407,491	2,340,389	2,293,492	1.53%
YoY %	1.82%	0.26%	1.57%	0.68%	2.87%	2.04%	-	-
Horiz. %	109.59%	107.63%	107.35%	105.69%	104.97%	102.04%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	15.31%	18.45%	21.73%	24.23%	33.70%	32.11%	31.91%	-
YoY %	-17.02%	-15.09%	-10.32%	-28.10%	4.95%	0.63%	-	-
Horiz. %	47.98%	57.82%	68.10%	75.93%	105.61%	100.63%	100.00%	-
ROE	6.03%	8.66%	10.58%	8.95%	9.48%	11.67%	12.87%	-
YoY %	-30.37%	-18.15%	18.21%	-5.59%	-18.77%	-9.32%	-	-
Horiz. %	46.85%	67.29%	82.21%	69.54%	73.66%	90.68%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	145.18	165.61	163.29	120.92	83.49	101.22	95.20	7.27%
YoY %	-12.34%	1.42%	35.04%	44.83%	-17.52%	6.32%	-	-
Horiz. %	152.50%	173.96%	171.52%	127.02%	87.70%	106.32%	100.00%	-
EPS	20.85	28.16	33.37	27.47	26.25	30.11	29.85	-5.80%
YoY %	-25.96%	-15.61%	21.48%	4.65%	-12.82%	0.87%	-	-
Horiz. %	69.85%	94.34%	111.79%	92.03%	87.94%	100.87%	100.00%	-
DPS	8.00	16.00	16.00	16.00	16.00	16.00	16.00	-10.90%
YoY %	-50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.42	3.25	3.15	3.07	2.77	2.58	2.32	6.67%
YoY %	5.23%	3.17%	2.61%	10.83%	7.36%	11.21%	-	-
Horiz. %	147.41%	140.09%	135.78%	132.33%	119.40%	111.21%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,428,011
RPS	128.30	143.73	141.23	103.06	70.68	83.30	76.78	8.92%
YoY %	-10.74%	1.77%	37.04%	45.81%	-15.15%	8.49%	-	-
Horiz. %	167.10%	187.20%	183.94%	134.23%	92.06%	108.49%	100.00%	-
EPS	18.24	24.43	28.83	23.41	22.22	24.78	24.08	-4.51%
YoY %	-25.34%	-15.26%	23.15%	5.36%	-10.33%	2.91%	-	-
Horiz. %	75.75%	101.45%	119.73%	97.22%	92.28%	102.91%	100.00%	-
DPS	7.07	13.89	13.84	13.64	13.54	13.17	12.90	-9.52%
YoY %	-49.10%	0.36%	1.47%	0.74%	2.81%	2.09%	-	-
Horiz. %	54.81%	107.67%	107.29%	105.74%	104.96%	102.09%	100.00%	-
NAPS	3.0223	2.8207	2.7244	2.6167	2.3449	2.1232	1.871	8.31%
YoY %	7.15%	3.53%	4.12%	11.59%	10.44%	13.48%	-	-
Horiz. %	161.53%	150.76%	145.61%	139.86%	125.33%	113.48%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	3.22	3.50	5.14	5.27	4.75	5.23	4.61	-
P/RPS	2.22	2.11	3.15	4.36	5.69	5.17	4.84	-12.17%
YoY %	5.21%	-33.02%	-27.75%	-23.37%	10.06%	6.82%	-	-
Horiz. %	45.87%	43.60%	65.08%	90.08%	117.56%	106.82%	100.00%	-
P/EPS	15.60	12.43	15.42	19.19	18.09	17.37	15.44	0.17%
YoY %	25.50%	-19.39%	-19.65%	6.08%	4.15%	12.50%	-	-
Horiz. %	101.04%	80.51%	99.87%	124.29%	117.16%	112.50%	100.00%	-
EY	6.41	8.04	6.49	5.21	5.53	5.76	6.48	-0.18%
YoY %	-20.27%	23.88%	24.57%	-5.79%	-3.99%	-11.11%	-	-
Horiz. %	98.92%	124.07%	100.15%	80.40%	85.34%	88.89%	100.00%	-
DY	2.48	4.57	3.11	3.04	3.37	3.06	3.47	-5.43%
YoY %	-45.73%	46.95%	2.30%	-9.79%	10.13%	-11.82%	-	-
Horiz. %	71.47%	131.70%	89.63%	87.61%	97.12%	88.18%	100.00%	-
P/NAPS	0.94	1.08	1.63	1.72	1.71	2.03	1.99	-11.74%
YoY %	-12.96%	-33.74%	-5.23%	0.58%	-15.76%	2.01%	-	-
Horiz. %	47.24%	54.27%	81.91%	86.43%	85.93%	102.01%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	24/06/20	27/06/19	27/06/18	23/06/17	29/06/16	23/06/15	26/06/14	-
Price	3.53	3.72	3.22	5.45	4.81	4.94	4.72	-
P/RPS	2.43	2.25	1.97	4.51	5.76	4.88	4.96	-11.20%
YoY %	8.00%	14.21%	-56.32%	-21.70%	18.03%	-1.61%	-	-
Horiz. %	48.99%	45.36%	39.72%	90.93%	116.13%	98.39%	100.00%	-
P/EPS	17.10	13.21	9.66	19.84	18.32	16.41	15.81	1.31%
YoY %	29.45%	36.75%	-51.31%	8.30%	11.64%	3.80%	-	-
Horiz. %	108.16%	83.55%	61.10%	125.49%	115.88%	103.80%	100.00%	-
EY	5.85	7.57	10.35	5.04	5.46	6.09	6.32	-1.27%
YoY %	-22.72%	-26.86%	105.36%	-7.69%	-10.34%	-3.64%	-	-
Horiz. %	92.56%	119.78%	163.77%	79.75%	86.39%	96.36%	100.00%	-
DY	2.27	4.30	4.97	2.94	3.33	3.24	3.39	-6.45%
YoY %	-47.21%	-13.48%	69.05%	-11.71%	2.78%	-4.42%	-	-
Horiz. %	66.96%	126.84%	146.61%	86.73%	98.23%	95.58%	100.00%	-
P/NAPS	1.03	1.14	1.02	1.78	1.74	1.91	2.03	-10.68%
YoY %	-9.65%	11.76%	-42.70%	2.30%	-8.90%	-5.91%	-	-
Horiz. %	50.74%	56.16%	50.25%	87.68%	85.71%	94.09%	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