[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2015 [#3]

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Annualized Quarter Result
Revenue	4,016,330	2,930,996	2,010,017	2,368,865	2,183,434	2,126,001	2,822,913	6.04%
YoY %	37.03%	45.82%	-15.15%	8.49%	2.70%	-24.69%	-	-
Horiz. %	142.28%	103.83%	71.20%	83.92%	77.35%	75.31%	100.00%	-
PBT	1,042,073	860,736	760,706	890,225	821,176	614,402	735,296	5.98%
YoY %	21.07%	13.15%	-14.55%	8.41%	33.65%	-16.44%	-	-
Horiz. %	141.72%	117.06%	103.46%	121.07%	111.68%	83.56%	100.00%	-
Tax	-169,381	-150,500	-83,338	-129,604	-124,542	-106,594	-168,234	0.11%
YoY %	-12.55%	-80.59%	35.70%	-4.06%	-16.84%	36.64%	-	-
Horiz. %	100.68%	89.46%	49.54%	77.04%	74.03%	63.36%	100.00%	-
NP	872,692	710,236	677,368	760,621	696,633	507,808	567,061	7.44%
YoY %	22.87%	4.85%	-10.95%	9.19%	37.18%	-10.45%	-	-
Horiz. %	153.90%	125.25%	119.45%	134.13%	122.85%	89.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	819,948	665,786	632,046	704,613	684,684	498,296	542,406	7.12%
YoY %	23.15%	5.34%	-10.30%	2.91%	37.41%	-8.13%	-	-
Horiz. %	151.17%	122.75%	116.53%	129.91%	126.23%	91.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.25%	17.49%	10.96%	14.56%	15.17%	17.35%	22.88%	-
YoY %	-7.09%	59.58%	-24.73%	-4.02%	-12.56%	-24.17%	-	-
Horiz. %	71.02%	76.44%	47.90%	63.64%	66.30%	75.83%	100.00%	-
Total Cost	3,143,638	2,220,760	1,332,649	1,608,244	1,486,801	1,618,193	2,255,852	5.68%
YoY %	41.56%	66.64%	-17.14%	8.17%	-8.12%	-28.27%	-	-
Horiz. %	139.35%	98.44%	59.08%	71.29%	65.91%	71.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,747,954	7,441,620	6,668,750	6,038,205	5,320,902	4,357,296	3,972,866	11.76%
YoY %	4.12%	11.59%	10.44%	13.48%	22.11%	9.68%	-	-
Horiz. %	195.02%	187.31%	167.86%	151.99%	133.93%	109.68%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Dividend
Div	393,546	387,836	385,198	374,462	366,958	335,176	331,072	2.92%
YoY %	1.47%	0.68%	2.87%	2.04%	9.48%	1.24%	-	-
Horiz. %	118.87%	117.15%	116.35%	113.11%	110.84%	101.24%	100.00%	-
Div Payout %	48.00%	58.25%	60.94%	53.14%	53.60%	67.26%	61.04%	-
YoY %	-17.60%	-4.41%	14.68%	-0.86%	-20.31%	10.19%	-	-
Horiz. %	78.64%	95.43%	99.84%	87.06%	87.81%	110.19%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Equity
Net Worth	7,747,954	7,441,620	6,668,750	6,038,205	5,320,902	4,357,296	3,972,866	11.76%
YoY %	4.12%	11.59%	10.44%	13.48%	22.11%	9.68%	-	-
Horiz. %	195.02%	187.31%	167.86%	151.99%	133.93%	109.68%	100.00%	-
NOSH	2,462,129	2,423,980	2,407,491	2,340,389	2,293,492	2,094,854	2,069,201	2.93%
YoY %	1.57%	0.68%	2.87%	2.04%	9.48%	1.24%	-	-
Horiz. %	118.99%	117.15%	116.35%	113.11%	110.84%	101.24%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Ratio Analysis
NP Margin	21.73%	24.23%	33.70%	32.11%	31.91%	23.89%	20.09%	-
YoY %	-10.32%	-28.10%	4.95%	0.63%	33.57%	18.91%	-	-
Horiz. %	108.16%	120.61%	167.75%	159.83%	158.84%	118.91%	100.00%	-
ROE	10.58%	8.95%	9.48%	11.67%	12.87%	11.44%	13.65%	-
YoY %	18.21%	-5.59%	-18.77%	-9.32%	12.50%	-16.19%	-	-
Horiz. %	77.51%	65.57%	69.45%	85.49%	94.29%	83.81%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Per Share
RPS	163.29	120.92	83.49	101.22	95.20	101.49	136.43	3.03%
YoY %	35.04%	44.83%	-17.52%	6.32%	-6.20%	-25.61%	-	-
Horiz. %	119.69%	88.63%	61.20%	74.19%	69.78%	74.39%	100.00%	-
EPS	33.37	27.47	26.25	30.11	29.85	23.79	26.21	4.10%
YoY %	21.48%	4.65%	-12.82%	0.87%	25.47%	-9.23%	-	-
Horiz. %	127.32%	104.81%	100.15%	114.88%	113.89%	90.77%	100.00%	-
DPS	16.00	16.00	16.00	16.00	16.00	16.00	16.00	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	3.15	3.07	2.77	2.58	2.32	2.08	1.92	8.59%
YoY %	2.61%	10.83%	7.36%	11.21%	11.54%	8.33%	-	-
Horiz. %	164.06%	159.90%	144.27%	134.38%	120.83%	108.33%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,355,844
RPS	142.37	103.89	71.25	83.97	77.40	75.36	100.06	6.05%
YoY %	37.04%	45.81%	-15.15%	8.49%	2.71%	-24.69%	-	-
Horiz. %	142.28%	103.83%	71.21%	83.92%	77.35%	75.31%	100.00%	-
EPS	29.06	23.60	22.40	24.98	24.27	17.66	19.23	7.12%
YoY %	23.14%	5.36%	-10.33%	2.93%	37.43%	-8.16%	-	-
Horiz. %	151.12%	122.72%	116.48%	129.90%	126.21%	91.84%	100.00%	-
DPS	13.95	13.75	13.65	13.27	13.01	11.88	11.74	2.91%
YoY %	1.45%	0.73%	2.86%	2.00%	9.51%	1.19%	-	-
Horiz. %	118.82%	117.12%	116.27%	113.03%	110.82%	101.19%	100.00%	-
NAPS	2.7464	2.6378	2.3639	2.1404	1.8861	1.5445	1.4083	11.76%
YoY %	4.12%	11.59%	10.44%	13.48%	22.12%	9.67%	-	-
Horiz. %	195.02%	187.30%	167.85%	151.98%	133.93%	109.67%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	-
Price	5.14	5.27	4.75	5.23	4.61	4.07	3.56	-
P/RPS	3.15	4.36	5.69	5.17	4.84	4.01	2.61	3.18%
YoY %	-27.75%	-23.37%	10.06%	6.82%	20.70%	53.64%	-	-
Horiz. %	120.69%	167.05%	218.01%	198.08%	185.44%	153.64%	100.00%	-
P/EPS	15.42	19.19	18.09	17.37	15.44	17.11	13.58	2.13%
YoY %	-19.65%	6.08%	4.15%	12.50%	-9.76%	25.99%	-	-
Horiz. %	113.55%	141.31%	133.21%	127.91%	113.70%	125.99%	100.00%	-
EY	6.49	5.21	5.53	5.76	6.48	5.84	7.36	-2.07%
YoY %	24.57%	-5.79%	-3.99%	-11.11%	10.96%	-20.65%	-	-
Horiz. %	88.18%	70.79%	75.14%	78.26%	88.04%	79.35%	100.00%	-
DY	3.11	3.04	3.37	3.06	3.47	3.93	4.49	-5.93%
YoY %	2.30%	-9.79%	10.13%	-11.82%	-11.70%	-12.47%	-	-
Horiz. %	69.27%	67.71%	75.06%	68.15%	77.28%	87.53%	100.00%	-
P/NAPS	1.63	1.72	1.71	2.03	1.99	1.96	1.85	-2.08%
YoY %	-5.23%	0.58%	-15.76%	2.01%	1.53%	5.95%	-	-
Horiz. %	88.11%	92.97%	92.43%	109.73%	107.57%	105.95%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	27/06/18	23/06/17	29/06/16	23/06/15	26/06/14	27/06/13	28/06/12	-
Price	3.22	5.45	4.81	4.94	4.72	4.56	3.46	-
P/RPS	1.97	4.51	5.76	4.88	4.96	4.49	2.54	-4.14%
YoY %	-56.32%	-21.70%	18.03%	-1.61%	10.47%	76.77%	-	-
Horiz. %	77.56%	177.56%	226.77%	192.13%	195.28%	176.77%	100.00%	-
P/EPS	9.66	19.84	18.32	16.41	15.81	19.17	13.20	-5.06%
YoY %	-51.31%	8.30%	11.64%	3.80%	-17.53%	45.23%	-	-
Horiz. %	73.18%	150.30%	138.79%	124.32%	119.77%	145.23%	100.00%	-
EY	10.35	5.04	5.46	6.09	6.32	5.22	7.58	5.32%
YoY %	105.36%	-7.69%	-10.34%	-3.64%	21.07%	-31.13%	-	-
Horiz. %	136.54%	66.49%	72.03%	80.34%	83.38%	68.87%	100.00%	-
DY	4.97	2.94	3.33	3.24	3.39	3.51	4.62	1.22%
YoY %	69.05%	-11.71%	2.78%	-4.42%	-3.42%	-24.03%	-	-
Horiz. %	107.58%	63.64%	72.08%	70.13%	73.38%	75.97%	100.00%	-
P/NAPS	1.02	1.78	1.74	1.91	2.03	2.19	1.80	-9.02%
YoY %	-42.70%	2.30%	-8.90%	-5.91%	-7.31%	21.67%	-	-
Horiz. %	56.67%	98.89%	96.67%	106.11%	112.78%	121.67%	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