[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Annualized Quarter Result
Revenue	3,549,160	2,717,522	2,080,446	2,445,746	2,007,496	1,906,888	2,822,644	3.88%
YoY %	30.60%	30.62%	-14.94%	21.83%	5.28%	-32.44%	-	-
Horiz. %	125.74%	96.28%	73.71%	86.65%	71.12%	67.56%	100.00%	-
PBT	1,055,284	848,522	769,468	917,282	784,520	720,924	710,888	6.79%
YoY %	24.37%	10.27%	-16.11%	16.92%	8.82%	1.41%	-	-
Horiz. %	148.45%	119.36%	108.24%	129.03%	110.36%	101.41%	100.00%	-
Tax	-171,704	-140,084	-83,704	-130,820	-101,270	-102,656	-148,124	2.49%
YoY %	-22.57%	-67.36%	36.02%	-29.18%	1.35%	30.70%	-	-
Horiz. %	115.92%	94.57%	56.51%	88.32%	68.37%	69.30%	100.00%	-
NP	883,580	708,438	685,764	786,462	683,250	618,268	562,764	7.80%
YoY %	24.72%	3.31%	-12.80%	15.11%	10.51%	9.86%	-	-
Horiz. %	157.01%	125.89%	121.86%	139.75%	121.41%	109.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	828,546	656,816	642,692	736,054	671,190	604,656	537,584	7.46%
YoY %	26.15%	2.20%	-12.68%	9.66%	11.00%	12.48%	-	-
Horiz. %	154.12%	122.18%	119.55%	136.92%	124.85%	112.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.27%	16.51%	10.88%	14.26%	12.91%	14.24%	20.84%	-
YoY %	-1.45%	51.75%	-23.70%	10.46%	-9.34%	-31.67%	-	-
Horiz. %	78.07%	79.22%	52.21%	68.43%	61.95%	68.33%	100.00%	-
Total Cost	2,665,580	2,009,084	1,394,682	1,659,284	1,324,246	1,288,620	2,259,880	2.78%
YoY %	32.68%	44.05%	-15.95%	25.30%	2.76%	-42.98%	-	-
Horiz. %	117.95%	88.90%	61.71%	73.42%	58.60%	57.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,538,943	7,265,663	6,638,585	5,923,882	5,150,673	4,229,674	3,822,176	11.97%
YoY %	3.76%	9.45%	12.06%	15.01%	21.77%	10.66%	-	-
Horiz. %	197.24%	190.09%	173.69%	154.99%	134.76%	110.66%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	294,681	290,626	288,634	279,868	274,702	250,030	247,924	2.91%
YoY %	1.40%	0.69%	3.13%	1.88%	9.87%	0.85%	-	-
Horiz. %	118.86%	117.22%	116.42%	112.88%	110.80%	100.85%	100.00%	-
Div Payout %	35.57%	44.25%	44.91%	38.02%	40.93%	41.35%	46.12%	-
YoY %	-19.62%	-1.47%	18.12%	-7.11%	-1.02%	-10.34%	-	-
Horiz. %	77.12%	95.95%	97.38%	82.44%	88.75%	89.66%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	7,538,943	7,265,663	6,638,585	5,923,882	5,150,673	4,229,674	3,822,176	11.97%
YoY %	3.76%	9.45%	12.06%	15.01%	21.77%	10.66%	-	-
Horiz. %	197.24%	190.09%	173.69%	154.99%	134.76%	110.66%	100.00%	-
NOSH	2,456,210	2,421,887	2,405,284	2,332,237	2,289,188	2,083,583	2,066,041	2.92%
YoY %	1.42%	0.69%	3.13%	1.88%	9.87%	0.85%	-	-
Horiz. %	118.88%	117.22%	116.42%	112.88%	110.80%	100.85%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	24.90%	26.07%	32.96%	32.16%	34.03%	32.42%	19.94%	-
YoY %	-4.49%	-20.90%	2.49%	-5.50%	4.97%	62.59%	-	-
Horiz. %	124.87%	130.74%	165.30%	161.28%	170.66%	162.59%	100.00%	-
ROE	10.99%	9.04%	9.68%	12.43%	13.03%	14.30%	14.06%	-
YoY %	21.57%	-6.61%	-22.12%	-4.60%	-8.88%	1.71%	-	-
Horiz. %	78.17%	64.30%	68.85%	88.41%	92.67%	101.71%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	144.53	112.21	86.49	104.87	87.69	91.52	136.62	0.94%
YoY %	28.80%	29.74%	-17.53%	19.59%	-4.18%	-33.01%	-	-
Horiz. %	105.79%	82.13%	63.31%	76.76%	64.19%	66.99%	100.00%	-
EPS	33.76	27.12	26.72	31.56	29.32	29.02	26.02	4.43%
YoY %	24.48%	1.50%	-15.34%	7.64%	1.03%	11.53%	-	-
Horiz. %	129.75%	104.23%	102.69%	121.29%	112.68%	111.53%	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	3.00	2.76	2.54	2.25	2.03	1.85	8.79%
YoY %	2.33%	8.70%	8.66%	12.89%	10.84%	9.73%	-	-
Horiz. %	165.95%	162.16%	149.19%	137.30%	121.62%	109.73%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,341,619
RPS	124.80	95.56	73.15	86.00	70.59	67.05	99.25	3.88%
YoY %	30.60%	30.64%	-14.94%	21.83%	5.28%	-32.44%	-	-
Horiz. %	125.74%	96.28%	73.70%	86.65%	71.12%	67.56%	100.00%	-
EPS	29.13	23.10	22.60	25.88	23.60	21.26	18.90	7.46%
YoY %	26.10%	2.21%	-12.67%	9.66%	11.01%	12.49%	-	-
Horiz. %	154.13%	122.22%	119.58%	136.93%	124.87%	112.49%	100.00%	-
DPS	10.36	10.22	10.15	9.84	9.66	8.79	8.72	2.91%
YoY %	1.37%	0.69%	3.15%	1.86%	9.90%	0.80%	-	-
Horiz. %	118.81%	117.20%	116.40%	112.84%	110.78%	100.80%	100.00%	-
NAPS	2.6509	2.5548	2.3343	2.083	1.8111	1.4873	1.344	11.97%
YoY %	3.76%	9.45%	12.06%	15.01%	21.77%	10.66%	-	-
Horiz. %	197.24%	190.09%	173.68%	154.99%	134.75%	110.66%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	5.12	4.81	4.57	5.07	4.47	3.72	3.70	-
P/RPS	3.54	4.29	5.28	4.83	5.10	4.06	2.71	4.54%
YoY %	-17.48%	-18.75%	9.32%	-5.29%	25.62%	49.82%	-	-
Horiz. %	130.63%	158.30%	194.83%	178.23%	188.19%	149.82%	100.00%	-
P/EPS	15.17	17.74	17.10	16.06	15.25	12.82	14.22	1.08%
YoY %	-14.49%	3.74%	6.48%	5.31%	18.95%	-9.85%	-	-
Horiz. %	106.68%	124.75%	120.25%	112.94%	107.24%	90.15%	100.00%	-
EY	6.59	5.64	5.85	6.22	6.56	7.80	7.03	-1.07%
YoY %	16.84%	-3.59%	-5.95%	-5.18%	-15.90%	10.95%	-	-
Horiz. %	93.74%	80.23%	83.21%	88.48%	93.31%	110.95%	100.00%	-
DY	2.34	2.49	2.63	2.37	2.68	3.23	3.24	-5.27%
YoY %	-6.02%	-5.32%	10.97%	-11.57%	-17.03%	-0.31%	-	-
Horiz. %	72.22%	76.85%	81.17%	73.15%	82.72%	99.69%	100.00%	-
P/NAPS	1.67	1.60	1.66	2.00	1.99	1.83	2.00	-2.95%
YoY %	4.37%	-3.61%	-17.00%	0.50%	8.74%	-8.50%	-	-
Horiz. %	83.50%	80.00%	83.00%	100.00%	99.50%	91.50%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	23/03/18	23/03/17	24/03/16	26/03/15	27/03/14	28/03/13	28/03/12	-
Price	5.12	5.25	4.81	5.20	4.64	4.13	3.60	-
P/RPS	3.54	4.68	5.56	4.96	5.29	4.51	2.64	5.00%
YoY %	-24.36%	-15.83%	12.10%	-6.24%	17.29%	70.83%	-	-
Horiz. %	134.09%	177.27%	210.61%	187.88%	200.38%	170.83%	100.00%	-
P/EPS	15.17	19.36	18.00	16.48	15.83	14.23	13.84	1.53%
YoY %	-21.64%	7.56%	9.22%	4.11%	11.24%	2.82%	-	-
Horiz. %	109.61%	139.88%	130.06%	119.08%	114.38%	102.82%	100.00%	-
EY	6.59	5.17	5.56	6.07	6.32	7.03	7.23	-1.53%
YoY %	27.47%	-7.01%	-8.40%	-3.96%	-10.10%	-2.77%	-	-
Horiz. %	91.15%	71.51%	76.90%	83.96%	87.41%	97.23%	100.00%	-
DY	2.34	2.29	2.49	2.31	2.59	2.91	3.33	-5.70%
YoY %	2.18%	-8.03%	7.79%	-10.81%	-11.00%	-12.61%	-	-
Horiz. %	70.27%	68.77%	74.77%	69.37%	77.78%	87.39%	100.00%	-
P/NAPS	1.67	1.75	1.74	2.05	2.06	2.03	1.95	-2.54%
YoY %	-4.57%	0.57%	-15.12%	-0.49%	1.48%	4.10%	-	-
Horiz. %	85.64%	89.74%	89.23%	105.13%	105.64%	104.10%	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