[GAMUDA] YoY TTM Result on 31-Jan-2016 [#2]

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
TTM Result
Revenue	4,481,490	3,627,222	2,440,437	2,217,268	2,448,697	2,285,739	2,629,125	9.29%
YoY %	23.55%	48.63%	10.07%	-9.45%	7.13%	-13.06%	-	-
Horiz. %	170.46%	137.96%	92.82%	84.33%	93.14%	86.94%	100.00%	-
PBT	651,268	929,383	820,185	784,282	918,026	688,244	733,228	-1.95%
YoY %	-29.92%	13.31%	4.58%	-14.57%	33.39%	-6.14%	-	-
Horiz. %	88.82%	126.75%	111.86%	106.96%	125.20%	93.86%	100.00%	-
Tax	-152,957	-185,587	-140,108	-109,173	-131,337	-106,170	-139,485	1.54%
YoY %	17.58%	-32.46%	-28.34%	16.88%	-23.70%	23.88%	-	-
Horiz. %	109.66%	133.05%	100.45%	78.27%	94.16%	76.12%	100.00%	-
NP	498,311	743,796	680,077	675,109	786,689	582,074	593,743	-2.87%
YoY %	-33.00%	9.37%	0.74%	-14.18%	35.15%	-1.97%	-	-
Horiz. %	83.93%	125.27%	114.54%	113.70%	132.50%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	444,788	687,958	633,195	635,457	751,830	574,190	580,841	-4.34%
YoY %	-35.35%	8.65%	-0.36%	-15.48%	30.94%	-1.15%	-	-
Horiz. %	76.58%	118.44%	109.01%	109.40%	129.44%	98.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.49%	19.97%	17.08%	13.92%	14.31%	15.43%	19.02%	-
YoY %	17.63%	16.92%	22.70%	-2.73%	-7.26%	-18.87%	-	-
Horiz. %	123.50%	104.99%	89.80%	73.19%	75.24%	81.13%	100.00%	-
Total Cost	3,983,179	2,883,426	1,760,360	1,542,159	1,662,008	1,703,665	2,035,382	11.83%
YoY %	38.14%	63.80%	14.15%	-7.21%	-2.45%	-16.30%	-	-
Horiz. %	195.70%	141.67%	86.49%	75.77%	81.66%	83.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,823,715	7,538,943	7,270,845	6,645,291	5,947,713	5,165,435	4,235,195	10.76%
YoY %	3.78%	3.69%	9.41%	11.73%	15.14%	21.96%	-	-
Horiz. %	184.73%	178.01%	171.68%	156.91%	140.44%	121.96%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	295,675	292,926	289,707	285,738	277,307	264,059	249,362	2.87%
YoY %	0.94%	1.11%	1.39%	3.04%	5.02%	5.89%	-	-
Horiz. %	118.57%	117.47%	116.18%	114.59%	111.21%	105.89%	100.00%	-
Div Payout %	66.48%	42.58%	45.75%	44.97%	36.88%	45.99%	42.93%	-
YoY %	56.13%	-6.93%	1.73%	21.94%	-19.81%	7.13%	-	-
Horiz. %	154.86%	99.18%	106.57%	104.75%	85.91%	107.13%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	7,823,715	7,538,943	7,270,845	6,645,291	5,947,713	5,165,435	4,235,195	10.76%
YoY %	3.78%	3.69%	9.41%	11.73%	15.14%	21.96%	-	-
Horiz. %	184.73%	178.01%	171.68%	156.91%	140.44%	121.96%	100.00%	-
NOSH	2,468,050	2,456,210	2,423,615	2,407,714	2,341,619	2,295,749	2,086,303	2.83%
YoY %	0.48%	1.34%	0.66%	2.82%	2.00%	10.04%	-	-
Horiz. %	118.30%	117.73%	116.17%	115.41%	112.24%	110.04%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	11.12%	20.51%	27.87%	30.45%	32.13%	25.47%	22.58%	-
YoY %	-45.78%	-26.41%	-8.47%	-5.23%	26.15%	12.80%	-	-
Horiz. %	49.25%	90.83%	123.43%	134.85%	142.29%	112.80%	100.00%	-
ROE	5.69%	9.13%	8.71%	9.56%	12.64%	11.12%	13.71%	-
YoY %	-37.68%	4.82%	-8.89%	-24.37%	13.67%	-18.89%	-	-
Horiz. %	41.50%	66.59%	63.53%	69.73%	92.20%	81.11%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	181.58	147.71	100.69	92.09	104.57	99.56	126.02	6.27%
YoY %	22.93%	46.70%	9.34%	-11.93%	5.03%	-21.00%	-	-
Horiz. %	144.09%	117.21%	79.90%	73.08%	82.98%	79.00%	100.00%	-
EPS	18.02	28.01	26.13	26.39	32.11	25.01	27.84	-6.99%
YoY %	-35.67%	7.19%	-0.99%	-17.81%	28.39%	-10.17%	-	-
Horiz. %	64.73%	100.61%	93.86%	94.79%	115.34%	89.83%	100.00%	-
DPS	12.00	12.00	12.00	11.87	12.00	11.50	12.00	0.00%
YoY %	0.00%	0.00%	1.10%	-1.08%	4.35%	-4.17%	-	-
Horiz. %	100.00%	100.00%	100.00%	98.92%	100.00%	95.83%	100.00%	-
NAPS	3.17	3.07	3.00	2.76	2.54	2.25	2.03	7.70%
YoY %	3.26%	2.33%	8.70%	8.66%	12.89%	10.84%	-	-
Horiz. %	156.16%	151.23%	147.78%	135.96%	125.12%	110.84%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,407,714
RPS	158.82	128.55	86.49	78.58	86.78	81.01	93.18	9.28%
YoY %	23.55%	48.63%	10.07%	-9.45%	7.12%	-13.06%	-	-
Horiz. %	170.44%	137.96%	92.82%	84.33%	93.13%	86.94%	100.00%	-
EPS	15.76	24.38	22.44	22.52	26.64	20.35	20.59	-4.35%
YoY %	-35.36%	8.65%	-0.36%	-15.47%	30.91%	-1.17%	-	-
Horiz. %	76.54%	118.41%	108.98%	109.37%	129.38%	98.83%	100.00%	-
DPS	10.48	10.38	10.27	10.13	9.83	9.36	8.84	2.87%
YoY %	0.96%	1.07%	1.38%	3.05%	5.02%	5.88%	-	-
Horiz. %	118.55%	117.42%	116.18%	114.59%	111.20%	105.88%	100.00%	-
NAPS	2.7727	2.6718	2.5768	2.3551	2.1079	1.8306	1.501	10.76%
YoY %	3.78%	3.69%	9.41%	11.73%	15.15%	21.96%	-	-
Horiz. %	184.72%	178.00%	171.67%	156.90%	140.43%	121.96%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	2.76	5.12	4.81	4.57	5.07	4.47	3.72	-
P/RPS	1.52	3.47	4.78	4.96	4.85	4.49	2.95	-10.45%
YoY %	-56.20%	-27.41%	-3.63%	2.27%	8.02%	52.20%	-	-
Horiz. %	51.53%	117.63%	162.03%	168.14%	164.41%	152.20%	100.00%	-
P/EPS	15.31	18.28	18.41	17.32	15.79	17.87	13.36	2.29%
YoY %	-16.25%	-0.71%	6.29%	9.69%	-11.64%	33.76%	-	-
Horiz. %	114.60%	136.83%	137.80%	129.64%	118.19%	133.76%	100.00%	-
EY	6.53	5.47	5.43	5.78	6.33	5.60	7.48	-2.23%
YoY %	19.38%	0.74%	-6.06%	-8.69%	13.04%	-25.13%	-	-
Horiz. %	87.30%	73.13%	72.59%	77.27%	84.63%	74.87%	100.00%	-
DY	4.35	2.34	2.49	2.60	2.37	2.57	3.23	5.08%
YoY %	85.90%	-6.02%	-4.23%	9.70%	-7.78%	-20.43%	-	-
Horiz. %	134.67%	72.45%	77.09%	80.50%	73.37%	79.57%	100.00%	-
P/NAPS	0.87	1.67	1.60	1.66	2.00	1.99	1.83	-11.65%
YoY %	-47.90%	4.37%	-3.61%	-17.00%	0.50%	8.74%	-	-
Horiz. %	47.54%	91.26%	87.43%	90.71%	109.29%	108.74%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	27/03/19	23/03/18	23/03/17	24/03/16	26/03/15	27/03/14	28/03/13	-
Price	2.80	5.12	5.25	4.81	5.20	4.64	4.13	-
P/RPS	1.54	3.47	5.21	5.22	4.97	4.66	3.28	-11.83%
YoY %	-55.62%	-33.40%	-0.19%	5.03%	6.65%	42.07%	-	-
Horiz. %	46.95%	105.79%	158.84%	159.15%	151.52%	142.07%	100.00%	-
P/EPS	15.54	18.28	20.09	18.22	16.20	18.55	14.83	0.78%
YoY %	-14.99%	-9.01%	10.26%	12.47%	-12.67%	25.08%	-	-
Horiz. %	104.79%	123.26%	135.47%	122.86%	109.24%	125.08%	100.00%	-
EY	6.44	5.47	4.98	5.49	6.17	5.39	6.74	-0.75%
YoY %	17.73%	9.84%	-9.29%	-11.02%	14.47%	-20.03%	-	-
Horiz. %	95.55%	81.16%	73.89%	81.45%	91.54%	79.97%	100.00%	-
DY	4.29	2.34	2.29	2.47	2.31	2.48	2.91	6.67%
YoY %	83.33%	2.18%	-7.29%	6.93%	-6.85%	-14.78%	-	-
Horiz. %	147.42%	80.41%	78.69%	84.88%	79.38%	85.22%	100.00%	-
P/NAPS	0.88	1.67	1.75	1.74	2.05	2.06	2.03	-12.99%
YoY %	-47.31%	-4.57%	0.57%	-15.12%	-0.49%	1.48%	-	-
Horiz. %	43.35%	82.27%	86.21%	85.71%	100.99%	101.48%	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