[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2018 [#3]

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Cumulative Result
Revenue	2,029,010	903,882	4,227,060	3,012,248	1,774,580	771,823	3,211,403	-26.30%
YoY %	124.48%	-78.62%	40.33%	69.74%	129.92%	-75.97%	-	-
Horiz. %	63.18%	28.15%	131.63%	93.80%	55.26%	24.03%	100.00%	-
PBT	449,608	226,161	729,302	781,555	527,642	259,326	826,002	-33.26%
YoY %	98.80%	-68.99%	-6.69%	48.12%	103.47%	-68.60%	-	-
Horiz. %	54.43%	27.38%	88.29%	94.62%	63.88%	31.40%	100.00%	-
Tax	-73,864	-39,714	-164,945	-127,036	-85,852	-41,551	-169,777	-42.49%
YoY %	-85.99%	75.92%	-29.84%	-47.97%	-106.62%	75.53%	-	-
Horiz. %	43.51%	23.39%	97.15%	74.83%	50.57%	24.47%	100.00%	-
NP	375,744	186,447	564,357	654,519	441,790	217,775	656,225	-30.97%
YoY %	101.53%	-66.96%	-13.78%	48.15%	102.87%	-66.81%	-	-
Horiz. %	57.26%	28.41%	86.00%	99.74%	67.32%	33.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	345,178	172,038	513,883	614,961	414,273	203,017	602,093	-30.91%
YoY %	100.64%	-66.52%	-16.44%	48.44%	104.06%	-66.28%	-	-
Horiz. %	57.33%	28.57%	85.35%	102.14%	68.81%	33.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.43%	17.56%	22.62%	16.25%	16.27%	16.02%	20.55%	-
YoY %	-6.44%	-22.37%	39.20%	-0.12%	1.56%	-22.04%	-	-
Horiz. %	79.95%	85.45%	110.07%	79.08%	79.17%	77.96%	100.00%	-
Total Cost	1,653,266	717,435	3,662,703	2,357,729	1,332,790	554,048	2,555,178	-25.13%
YoY %	130.44%	-80.41%	55.35%	76.90%	140.55%	-78.32%	-	-
Horiz. %	64.70%	28.08%	143.34%	92.27%	52.16%	21.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,823,715	7,799,714	7,575,172	7,747,954	7,538,943	7,656,779	7,410,748	3.67%
YoY %	0.31%	2.96%	-2.23%	2.77%	-1.54%	3.32%	-	-
Horiz. %	105.57%	105.25%	102.22%	104.55%	101.73%	103.32%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	148,082	148,095	296,097	295,160	147,340	147,245	291,570	-36.26%
YoY %	-0.01%	-49.98%	0.32%	100.33%	0.06%	-49.50%	-	-
Horiz. %	50.79%	50.79%	101.55%	101.23%	50.53%	50.50%	100.00%	-
Div Payout %	42.90%	86.08%	57.62%	48.00%	35.57%	72.53%	48.43%	-
YoY %	-50.16%	49.39%	20.04%	34.95%	-50.96%	49.76%	-	-
Horiz. %	88.58%	177.74%	118.98%	99.11%	73.45%	149.76%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	7,823,715	7,799,714	7,575,172	7,747,954	7,538,943	7,656,779	7,410,748	3.67%
YoY %	0.31%	2.96%	-2.23%	2.77%	-1.54%	3.32%	-	-
Horiz. %	105.57%	105.25%	102.22%	104.55%	101.73%	103.32%	100.00%	-
NOSH	2,468,050	2,468,264	2,467,991	2,462,129	2,456,210	2,455,000	2,429,753	1.04%
YoY %	-0.01%	0.01%	0.24%	0.24%	0.05%	1.04%	-	-
Horiz. %	101.58%	101.58%	101.57%	101.33%	101.09%	101.04%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	18.52%	20.63%	13.35%	21.73%	24.90%	28.22%	20.43%	-
YoY %	-10.23%	54.53%	-38.56%	-12.73%	-11.76%	38.13%	-	-
Horiz. %	90.65%	100.98%	65.35%	106.36%	121.88%	138.13%	100.00%	-
ROE	4.41%	2.21%	6.78%	7.94%	5.50%	2.65%	8.12%	-
YoY %	99.55%	-67.40%	-14.61%	44.36%	107.55%	-67.36%	-	-
Horiz. %	54.31%	27.22%	83.50%	97.78%	67.73%	32.64%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	82.21	36.62	171.31	122.47	72.26	31.45	132.17	-27.07%
YoY %	124.49%	-78.62%	39.88%	69.49%	129.76%	-76.20%	-	-
Horiz. %	62.20%	27.71%	129.61%	92.66%	54.67%	23.80%	100.00%	-
EPS	13.99	6.97	20.89	25.03	16.88	8.27	24.78	-31.61%
YoY %	100.72%	-66.63%	-16.54%	48.28%	104.11%	-66.63%	-	-
Horiz. %	56.46%	28.13%	84.30%	101.01%	68.12%	33.37%	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	3.17	3.16	3.07	3.15	3.07	3.12	3.05	2.59%
YoY %	0.32%	2.93%	-2.54%	2.61%	-1.60%	2.30%	-	-
Horiz. %	103.93%	103.61%	100.66%	103.28%	100.66%	102.30%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,462,129
RPS	71.92	32.04	149.84	106.77	62.90	27.36	113.83	-26.30%
YoY %	124.47%	-78.62%	40.34%	69.75%	129.90%	-75.96%	-	-
Horiz. %	63.18%	28.15%	131.63%	93.80%	55.26%	24.04%	100.00%	-
EPS	12.24	6.10	18.22	21.80	14.68	7.20	21.34	-30.89%
YoY %	100.66%	-66.52%	-16.42%	48.50%	103.89%	-66.26%	-	-
Horiz. %	57.36%	28.58%	85.38%	102.16%	68.79%	33.74%	100.00%	-
DPS	5.25	5.25	10.50	10.46	5.22	5.22	10.34	-36.27%
YoY %	0.00%	-50.00%	0.38%	100.38%	0.00%	-49.52%	-	-
Horiz. %	50.77%	50.77%	101.55%	101.16%	50.48%	50.48%	100.00%	-
NAPS	2.7733	2.7648	2.6852	2.7464	2.6723	2.7141	2.6269	3.67%
YoY %	0.31%	2.96%	-2.23%	2.77%	-1.54%	3.32%	-	-
Horiz. %	105.57%	105.25%	102.22%	104.55%	101.73%	103.32%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	2.76	2.39	3.87	5.14	5.12	5.25	5.30	-
P/RPS	3.36	6.53	2.26	4.20	7.09	16.69	4.01	-11.09%
YoY %	-48.55%	188.94%	-46.19%	-40.76%	-57.52%	316.21%	-	-
Horiz. %	83.79%	162.84%	56.36%	104.74%	176.81%	416.21%	100.00%	-
P/EPS	19.73	34.29	18.58	20.56	30.35	63.46	21.39	-5.22%
YoY %	-42.46%	84.55%	-9.63%	-32.26%	-52.17%	196.68%	-	-
Horiz. %	92.24%	160.31%	86.86%	96.12%	141.89%	296.68%	100.00%	-
EY	5.07	2.92	5.38	4.86	3.29	1.58	4.68	5.46%
YoY %	73.63%	-45.72%	10.70%	47.72%	108.23%	-66.24%	-	-
Horiz. %	108.33%	62.39%	114.96%	103.85%	70.30%	33.76%	100.00%	-
DY	2.17	2.51	3.10	2.33	1.17	1.14	2.26	-2.66%
YoY %	-13.55%	-19.03%	33.05%	99.15%	2.63%	-49.56%	-	-
Horiz. %	96.02%	111.06%	137.17%	103.10%	51.77%	50.44%	100.00%	-
P/NAPS	0.87	0.76	1.26	1.63	1.67	1.68	1.74	-36.92%
YoY %	14.47%	-39.68%	-22.70%	-2.40%	-0.60%	-3.45%	-	-
Horiz. %	50.00%	43.68%	72.41%	93.68%	95.98%	96.55%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/03/19	14/12/18	28/09/18	27/06/18	23/03/18	15/12/17	28/09/17	-
Price	2.80	2.28	3.36	3.22	5.12	4.75	5.29	-
P/RPS	3.41	6.23	1.96	2.63	7.09	15.10	4.00	-10.06%
YoY %	-45.26%	217.86%	-25.48%	-62.91%	-53.05%	277.50%	-	-
Horiz. %	85.25%	155.75%	49.00%	65.75%	177.25%	377.50%	100.00%	-
P/EPS	20.02	32.71	16.13	12.88	30.35	57.42	21.35	-4.18%
YoY %	-38.80%	102.79%	25.23%	-57.56%	-47.14%	168.95%	-	-
Horiz. %	93.77%	153.21%	75.55%	60.33%	142.15%	268.95%	100.00%	-
EY	4.99	3.06	6.20	7.76	3.29	1.74	4.68	4.35%
YoY %	63.07%	-50.65%	-20.10%	135.87%	89.08%	-62.82%	-	-
Horiz. %	106.62%	65.38%	132.48%	165.81%	70.30%	37.18%	100.00%	-
DY	2.14	2.63	3.57	3.73	1.17	1.26	2.27	-3.84%
YoY %	-18.63%	-26.33%	-4.29%	218.80%	-7.14%	-44.49%	-	-
Horiz. %	94.27%	115.86%	157.27%	164.32%	51.54%	55.51%	100.00%	-
P/NAPS	0.88	0.72	1.09	1.02	1.67	1.52	1.73	-36.19%
YoY %	22.22%	-33.94%	6.86%	-38.92%	9.87%	-12.14%	-	-
Horiz. %	50.87%	41.62%	63.01%	58.96%	96.53%	87.86%	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