[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Annualized Quarter Result
Revenue	2,235,435	2,126,001	1,906,888	1,813,052	3,087,003	2,822,913	2,822,644	-14.41%
YoY %	5.15%	11.49%	5.18%	-41.27%	9.36%	0.01%	-	-
Horiz. %	79.20%	75.32%	67.56%	64.23%	109.37%	100.01%	100.00%	-
PBT	656,446	614,402	720,924	692,968	728,210	735,296	710,888	-5.17%
YoY %	6.84%	-14.78%	4.03%	-4.84%	-0.96%	3.43%	-	-
Horiz. %	92.34%	86.43%	101.41%	97.48%	102.44%	103.43%	100.00%	-
Tax	-106,863	-106,594	-102,656	-102,172	-162,219	-168,234	-148,124	-19.57%
YoY %	-0.25%	-3.84%	-0.47%	37.02%	3.58%	-13.58%	-	-
Horiz. %	72.14%	71.96%	69.30%	68.98%	109.52%	113.58%	100.00%	-
NP	549,583	507,808	618,268	590,796	565,991	567,061	562,764	-1.56%
YoY %	8.23%	-17.87%	4.65%	4.38%	-0.19%	0.76%	-	-
Horiz. %	97.66%	90.23%	109.86%	104.98%	100.57%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,923	498,296	604,656	581,752	547,305	542,406	537,584	0.41%
YoY %	8.55%	-17.59%	3.94%	6.29%	0.90%	0.90%	-	-
Horiz. %	100.62%	92.69%	112.48%	108.22%	101.81%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.28%	17.35%	14.24%	14.74%	22.28%	22.88%	20.84%	-
YoY %	-6.17%	21.84%	-3.39%	-33.84%	-2.62%	9.79%	-	-
Horiz. %	78.12%	83.25%	68.33%	70.73%	106.91%	109.79%	100.00%	-
Total Cost	1,685,852	1,618,193	1,288,620	1,222,256	2,521,012	2,255,852	2,259,880	-17.76%
YoY %	4.18%	25.58%	5.43%	-51.52%	11.75%	-0.18%	-	-
Horiz. %	74.60%	71.61%	57.02%	54.08%	111.56%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Dividend
Div	256,081	335,176	250,030	499,357	248,586	331,072	247,924	2.18%
YoY %	-23.60%	34.05%	-49.93%	100.88%	-24.91%	33.54%	-	-
Horiz. %	103.29%	135.19%	100.85%	201.42%	100.27%	133.54%	100.00%	-
Div Payout %	47.34%	67.26%	41.35%	85.84%	45.42%	61.04%	46.12%	-
YoY %	-29.62%	62.66%	-51.83%	88.99%	-25.59%	32.35%	-	-
Horiz. %	102.65%	145.84%	89.66%	186.12%	98.48%	132.35%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Equity
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-
NOSH	2,134,012	2,094,854	2,083,583	2,080,658	2,071,555	2,069,201	2,066,041	2.18%
YoY %	1.87%	0.54%	0.14%	0.44%	0.11%	0.15%	-	-
Horiz. %	103.29%	101.39%	100.85%	100.71%	100.27%	100.15%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Ratio Analysis
NP Margin	24.59%	23.89%	32.42%	32.59%	18.33%	20.09%	19.94%	-
YoY %	2.93%	-26.31%	-0.52%	77.80%	-8.76%	0.75%	-	-
Horiz. %	123.32%	119.81%	162.59%	163.44%	91.93%	100.75%	100.00%	-
ROE	11.84%	11.44%	14.30%	13.91%	13.55%	13.65%	14.06%	-
YoY %	3.50%	-20.00%	2.80%	2.66%	-0.73%	-2.92%	-	-
Horiz. %	84.21%	81.37%	101.71%	98.93%	96.37%	97.08%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Per Share
RPS	104.75	101.49	91.52	87.14	149.02	136.43	136.62	-16.24%
YoY %	3.21%	10.89%	5.03%	-41.52%	9.23%	-0.14%	-	-
Horiz. %	76.67%	74.29%	66.99%	63.78%	109.08%	99.86%	100.00%	-
EPS	25.35	23.79	29.02	27.96	26.42	26.21	26.02	-1.72%
YoY %	6.56%	-18.02%	3.79%	5.83%	0.80%	0.73%	-	-
Horiz. %	97.43%	91.43%	111.53%	107.46%	101.54%	100.73%	100.00%	-
DPS	12.00	16.00	12.00	24.00	12.00	16.00	12.00	0.00%
YoY %	-25.00%	33.33%	-50.00%	100.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	133.33%	100.00%	200.00%	100.00%	133.33%	100.00%	-
NAPS	2.14	2.08	2.03	2.01	1.95	1.92	1.85	10.20%
YoY %	2.88%	2.46%	1.00%	3.08%	1.56%	3.78%	-	-
Horiz. %	115.68%	112.43%	109.73%	108.65%	105.41%	103.78%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,080,658
RPS	79.22	75.35	67.58	64.25	109.40	100.04	100.03	-14.41%
YoY %	5.14%	11.50%	5.18%	-41.27%	9.36%	0.01%	-	-
Horiz. %	79.20%	75.33%	67.56%	64.23%	109.37%	100.01%	100.00%	-
EPS	19.17	17.66	21.43	20.62	19.40	19.22	19.05	0.41%
YoY %	8.55%	-17.59%	3.93%	6.29%	0.94%	0.89%	-	-
Horiz. %	100.63%	92.70%	112.49%	108.24%	101.84%	100.89%	100.00%	-
DPS	9.08	11.88	8.86	17.70	8.81	11.73	8.79	2.18%
YoY %	-23.57%	34.09%	-49.94%	100.91%	-24.89%	33.45%	-	-
Horiz. %	103.30%	135.15%	100.80%	201.37%	100.23%	133.45%	100.00%	-
NAPS	1.6185	1.5442	1.499	1.4821	1.4316	1.408	1.3546	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.41%	105.68%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	-
Price	4.76	4.07	3.72	3.61	3.51	3.56	3.70	-
P/RPS	4.54	4.01	4.06	4.14	2.36	2.61	2.71	41.10%
YoY %	13.22%	-1.23%	-1.93%	75.42%	-9.58%	-3.69%	-	-
Horiz. %	167.53%	147.97%	149.82%	152.77%	87.08%	96.31%	100.00%	-
P/EPS	18.78	17.11	12.82	12.91	13.29	13.58	14.22	20.39%
YoY %	9.76%	33.46%	-0.70%	-2.86%	-2.14%	-4.50%	-	-
Horiz. %	132.07%	120.32%	90.15%	90.79%	93.46%	95.50%	100.00%	-
EY	5.33	5.84	7.80	7.75	7.53	7.36	7.03	-16.86%
YoY %	-8.73%	-25.13%	0.65%	2.92%	2.31%	4.69%	-	-
Horiz. %	75.82%	83.07%	110.95%	110.24%	107.11%	104.69%	100.00%	-
DY	2.52	3.93	3.23	6.65	3.42	4.49	3.24	-15.43%
YoY %	-35.88%	21.67%	-51.43%	94.44%	-23.83%	38.58%	-	-
Horiz. %	77.78%	121.30%	99.69%	205.25%	105.56%	138.58%	100.00%	-
P/NAPS	2.22	1.96	1.83	1.80	1.80	1.85	2.00	7.21%
YoY %	13.27%	7.10%	1.67%	0.00%	-2.70%	-7.50%	-	-
Horiz. %	111.00%	98.00%	91.50%	90.00%	90.00%	92.50%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	26/09/13	27/06/13	28/03/13	13/12/12	27/09/12	28/06/12	28/03/12	-
Price	4.59	4.56	4.13	3.64	3.40	3.46	3.60	-
P/RPS	4.38	4.49	4.51	4.18	2.28	2.54	2.64	40.18%
YoY %	-2.45%	-0.44%	7.89%	83.33%	-10.24%	-3.79%	-	-
Horiz. %	165.91%	170.08%	170.83%	158.33%	86.36%	96.21%	100.00%	-
P/EPS	18.11	19.17	14.23	13.02	12.87	13.20	13.84	19.65%
YoY %	-5.53%	34.72%	9.29%	1.17%	-2.50%	-4.62%	-	-
Horiz. %	130.85%	138.51%	102.82%	94.08%	92.99%	95.38%	100.00%	-
EY	5.52	5.22	7.03	7.68	7.77	7.58	7.23	-16.47%
YoY %	5.75%	-25.75%	-8.46%	-1.16%	2.51%	4.84%	-	-
Horiz. %	76.35%	72.20%	97.23%	106.22%	107.47%	104.84%	100.00%	-
DY	2.61	3.51	2.91	6.59	3.53	4.62	3.33	-15.00%
YoY %	-25.64%	20.62%	-55.84%	86.69%	-23.59%	38.74%	-	-
Horiz. %	78.38%	105.41%	87.39%	197.90%	106.01%	138.74%	100.00%	-
P/NAPS	2.14	2.19	2.03	1.81	1.74	1.80	1.95	6.40%
YoY %	-2.28%	7.88%	12.15%	4.02%	-3.33%	-7.69%	-	-
Horiz. %	109.74%	112.31%	104.10%	92.82%	89.23%	92.31%	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