[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Cumulative Result
Revenue	1,222,873	569,636	2,229,572	1,637,576	1,003,748	486,120	2,235,435	-33.03%
YoY %	114.68%	-74.45%	36.15%	63.15%	106.48%	-78.25%	-	-
Horiz. %	54.70%	25.48%	99.74%	73.26%	44.90%	21.75%	100.00%	-
PBT	458,641	228,838	851,645	615,882	392,260	191,455	656,446	-21.21%
YoY %	100.42%	-73.13%	38.28%	57.01%	104.88%	-70.83%	-	-
Horiz. %	69.87%	34.86%	129.74%	93.82%	59.76%	29.17%	100.00%	-
Tax	-65,410	-29,194	-116,562	-93,407	-50,635	-25,065	-106,863	-27.84%
YoY %	-124.05%	74.95%	-24.79%	-84.47%	-102.01%	76.54%	-	-
Horiz. %	61.21%	27.32%	109.08%	87.41%	47.38%	23.46%	100.00%	-
NP	393,231	199,644	735,083	522,475	341,625	166,390	549,583	-19.95%
YoY %	96.97%	-72.84%	40.69%	52.94%	105.32%	-69.72%	-	-
Horiz. %	71.55%	36.33%	133.75%	95.07%	62.16%	30.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	368,027	185,849	719,398	513,513	335,595	165,480	540,923	-22.58%
YoY %	98.02%	-74.17%	40.09%	53.02%	102.80%	-69.41%	-	-
Horiz. %	68.04%	34.36%	132.99%	94.93%	62.04%	30.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.26%	12.76%	13.69%	15.17%	12.91%	13.09%	16.28%	-
YoY %	11.76%	-6.79%	-9.76%	17.51%	-1.38%	-19.59%	-	-
Horiz. %	87.59%	78.38%	84.09%	93.18%	79.30%	80.41%	100.00%	-
Total Cost	829,642	369,992	1,494,489	1,115,101	662,123	319,730	1,685,852	-37.58%
YoY %	124.23%	-75.24%	34.02%	68.41%	107.09%	-81.03%	-	-
Horiz. %	49.21%	21.95%	88.65%	66.14%	39.28%	18.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	4,566,787	18.88%
YoY %	4.08%	4.90%	1.97%	3.30%	2.11%	10.46%	-	-
Horiz. %	129.72%	124.63%	118.81%	116.51%	112.79%	110.46%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Dividend
Div	139,934	139,386	275,895	275,219	137,351	136,948	256,081	-33.08%
YoY %	0.39%	-49.48%	0.25%	100.38%	0.29%	-46.52%	-	-
Horiz. %	54.64%	54.43%	107.74%	107.47%	53.64%	53.48%	100.00%	-
Div Payout %	38.02%	75.00%	38.35%	53.60%	40.93%	82.76%	47.34%	-
YoY %	-49.31%	95.57%	-28.45%	30.96%	-50.54%	74.82%	-	-
Horiz. %	80.31%	158.43%	81.01%	113.22%	86.46%	174.82%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Equity
Net Worth	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	4,566,787	18.88%
YoY %	4.08%	4.90%	1.97%	3.30%	2.11%	10.46%	-	-
Horiz. %	129.72%	124.63%	118.81%	116.51%	112.79%	110.46%	100.00%	-
NOSH	2,332,237	2,323,112	2,299,130	2,293,492	2,289,188	2,282,482	2,134,012	6.08%
YoY %	0.39%	1.04%	0.25%	0.19%	0.29%	6.96%	-	-
Horiz. %	109.29%	108.86%	107.74%	107.47%	107.27%	106.96%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Ratio Analysis
NP Margin	32.16%	35.05%	32.97%	31.91%	34.03%	34.23%	24.59%	-
YoY %	-8.25%	6.31%	3.32%	-6.23%	-0.58%	39.20%	-	-
Horiz. %	130.78%	142.54%	134.08%	129.77%	138.39%	139.20%	100.00%	-
ROE	6.21%	3.27%	13.26%	9.65%	6.52%	3.28%	11.84%	-
YoY %	89.91%	-75.34%	37.41%	48.01%	98.78%	-72.30%	-	-
Horiz. %	52.45%	27.62%	111.99%	81.50%	55.07%	27.70%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Per Share
RPS	52.43	24.52	96.97	71.40	43.85	21.30	104.75	-36.88%
YoY %	113.83%	-74.71%	35.81%	62.83%	105.87%	-79.67%	-	-
Horiz. %	50.05%	23.41%	92.57%	68.16%	41.86%	20.33%	100.00%	-
EPS	15.78	8.00	31.29	22.39	14.66	7.25	25.35	-27.03%
YoY %	97.25%	-74.43%	39.75%	52.73%	102.21%	-71.40%	-	-
Horiz. %	62.25%	31.56%	123.43%	88.32%	57.83%	28.60%	100.00%	-
DPS	6.00	6.00	12.00	12.00	6.00	6.00	12.00	-36.92%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	-
NAPS	2.54	2.45	2.36	2.32	2.25	2.21	2.14	12.06%
YoY %	3.67%	3.81%	1.72%	3.11%	1.81%	3.27%	-	-
Horiz. %	118.69%	114.49%	110.28%	108.41%	105.14%	103.27%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,298,682
RPS	43.35	20.19	79.03	58.05	35.58	17.23	79.24	-33.03%
YoY %	114.71%	-74.45%	36.14%	63.15%	106.50%	-78.26%	-	-
Horiz. %	54.71%	25.48%	99.73%	73.26%	44.90%	21.74%	100.00%	-
EPS	13.05	6.59	25.50	18.20	11.90	5.87	19.17	-22.56%
YoY %	98.03%	-74.16%	40.11%	52.94%	102.73%	-69.38%	-	-
Horiz. %	68.08%	34.38%	133.02%	94.94%	62.08%	30.62%	100.00%	-
DPS	4.96	4.94	9.78	9.76	4.87	4.85	9.08	-33.10%
YoY %	0.40%	-49.49%	0.20%	100.41%	0.41%	-46.59%	-	-
Horiz. %	54.63%	54.41%	107.71%	107.49%	53.63%	53.41%	100.00%	-
NAPS	2.0998	2.0175	1.9233	1.8861	1.8258	1.788	1.6188	18.88%
YoY %	4.08%	4.90%	1.97%	3.30%	2.11%	10.45%	-	-
Horiz. %	129.71%	124.63%	118.81%	116.51%	112.79%	110.45%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	-
Price	5.07	5.12	4.78	4.61	4.47	4.87	4.76	-
P/RPS	9.67	20.88	4.93	6.46	10.19	22.87	4.54	65.31%
YoY %	-53.69%	323.53%	-23.68%	-36.60%	-55.44%	403.74%	-	-
Horiz. %	213.00%	459.91%	108.59%	142.29%	224.45%	503.74%	100.00%	-
P/EPS	32.13	64.00	15.28	20.59	30.49	67.17	18.78	42.90%
YoY %	-49.80%	318.85%	-25.79%	-32.47%	-54.61%	257.67%	-	-
Horiz. %	171.09%	340.79%	81.36%	109.64%	162.35%	357.67%	100.00%	-
EY	3.11	1.56	6.55	4.86	3.28	1.49	5.33	-30.10%
YoY %	99.36%	-76.18%	34.77%	48.17%	120.13%	-72.05%	-	-
Horiz. %	58.35%	29.27%	122.89%	91.18%	61.54%	27.95%	100.00%	-
DY	1.18	1.17	2.51	2.60	1.34	1.23	2.52	-39.61%
YoY %	0.85%	-53.39%	-3.46%	94.03%	8.94%	-51.19%	-	-
Horiz. %	46.83%	46.43%	99.60%	103.17%	53.17%	48.81%	100.00%	-
P/NAPS	2.00	2.09	2.03	1.99	1.99	2.20	2.22	-6.70%
YoY %	-4.31%	2.96%	2.01%	0.00%	-9.55%	-0.90%	-	-
Horiz. %	90.09%	94.14%	91.44%	89.64%	89.64%	99.10%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/03/15	16/12/14	29/09/14	26/06/14	27/03/14	17/12/13	26/09/13	-
Price	5.20	4.80	4.81	4.72	4.64	4.64	4.59	-
P/RPS	9.92	19.58	4.96	6.61	10.58	21.79	4.38	72.20%
YoY %	-49.34%	294.76%	-24.96%	-37.52%	-51.45%	397.49%	-	-
Horiz. %	226.48%	447.03%	113.24%	150.91%	241.55%	497.49%	100.00%	-
P/EPS	32.95	60.00	15.37	21.08	31.65	64.00	18.11	48.87%
YoY %	-45.08%	290.37%	-27.09%	-33.40%	-50.55%	253.40%	-	-
Horiz. %	181.94%	331.31%	84.87%	116.40%	174.77%	353.40%	100.00%	-
EY	3.03	1.67	6.51	4.74	3.16	1.56	5.52	-32.88%
YoY %	81.44%	-74.35%	37.34%	50.00%	102.56%	-71.74%	-	-
Horiz. %	54.89%	30.25%	117.93%	85.87%	57.25%	28.26%	100.00%	-
DY	1.15	1.25	2.49	2.54	1.29	1.29	2.61	-42.00%
YoY %	-8.00%	-49.80%	-1.97%	96.90%	0.00%	-50.57%	-	-
Horiz. %	44.06%	47.89%	95.40%	97.32%	49.43%	49.43%	100.00%	-
P/NAPS	2.05	1.96	2.04	2.03	2.06	2.10	2.14	-2.81%
YoY %	4.59%	-3.92%	0.49%	-1.46%	-1.90%	-1.87%	-	-
Horiz. %	95.79%	91.59%	95.33%	94.86%	96.26%	98.13%	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