[GAMUDA] YoY TTM Result on 31-Jul-2014 [#4]

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	3,211,403	2,121,899	2,399,918	2,229,572	2,235,435	3,087,003	2,673,208	3.10%
YoY %	51.35%	-11.58%	7.64%	-0.26%	-27.59%	15.48%	-	-
Horiz. %	120.13%	79.38%	89.78%	83.40%	83.62%	115.48%	100.00%	-
PBT	826,002	780,658	858,189	851,645	656,446	728,210	544,524	7.18%
YoY %	5.81%	-9.03%	0.77%	29.74%	-9.85%	33.73%	-	-
Horiz. %	151.69%	143.37%	157.60%	156.40%	120.55%	133.73%	100.00%	-
Tax	-169,777	-111,918	-132,731	-116,562	-106,863	-162,219	-111,579	7.23%
YoY %	-51.70%	15.68%	-13.87%	-9.08%	34.12%	-45.38%	-	-
Horiz. %	152.16%	100.30%	118.96%	104.47%	95.77%	145.38%	100.00%	-
NP	656,225	668,740	725,458	735,083	549,583	565,991	432,945	7.17%
YoY %	-1.87%	-7.82%	-1.31%	33.75%	-2.90%	30.73%	-	-
Horiz. %	151.57%	154.46%	167.56%	169.79%	126.94%	130.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	602,093	626,133	682,138	719,398	540,923	547,305	425,411	5.95%
YoY %	-3.84%	-8.21%	-5.18%	32.99%	-1.17%	28.65%	-	-
Horiz. %	141.53%	147.18%	160.35%	169.11%	127.15%	128.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.55%	14.34%	15.47%	13.69%	16.28%	22.28%	20.49%	-
YoY %	43.31%	-7.30%	13.00%	-15.91%	-26.93%	8.74%	-	-
Horiz. %	100.29%	69.99%	75.50%	66.81%	79.45%	108.74%	100.00%	-
Total Cost	2,555,178	1,453,159	1,674,460	1,494,489	1,685,852	2,521,012	2,240,263	2.21%
YoY %	75.84%	-13.22%	12.04%	-11.35%	-33.13%	12.53%	-	-
Horiz. %	114.06%	64.87%	74.74%	66.71%	75.25%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,461,825	6,867,381	6,325,088	5,465,563	4,816,494	4,052,884	3,691,757	12.43%
YoY %	8.66%	8.57%	15.73%	13.48%	18.84%	9.78%	-	-
Horiz. %	202.12%	186.02%	171.33%	148.05%	130.47%	109.78%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	290,887	288,888	280,737	274,869	251,950	248,378	245,534	2.86%
YoY %	0.69%	2.90%	2.13%	9.10%	1.44%	1.16%	-	-
Horiz. %	118.47%	117.66%	114.34%	111.95%	102.61%	101.16%	100.00%	-
Div Payout %	48.31%	46.14%	41.16%	38.21%	46.58%	45.38%	57.72%	-
YoY %	4.70%	12.10%	7.72%	-17.97%	2.64%	-21.38%	-	-
Horiz. %	83.70%	79.94%	71.31%	66.20%	80.70%	78.62%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	7,461,825	6,867,381	6,325,088	5,465,563	4,816,494	4,052,884	3,691,757	12.43%
YoY %	8.66%	8.57%	15.73%	13.48%	18.84%	9.78%	-	-
Horiz. %	202.12%	186.02%	171.33%	148.05%	130.47%	109.78%	100.00%	-
NOSH	2,446,500	2,418,092	2,404,976	2,315,916	2,250,698	2,078,402	2,062,434	2.88%
YoY %	1.17%	0.55%	3.85%	2.90%	8.29%	0.77%	-	-
Horiz. %	118.62%	117.24%	116.61%	112.29%	109.13%	100.77%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	20.43%	31.52%	30.23%	32.97%	24.59%	18.33%	16.20%	-
YoY %	-35.18%	4.27%	-8.31%	34.08%	34.15%	13.15%	-	-
Horiz. %	126.11%	194.57%	186.60%	203.52%	151.79%	113.15%	100.00%	-
ROE	8.07%	9.12%	10.78%	13.16%	11.23%	13.50%	11.52%	-
YoY %	-11.51%	-15.40%	-18.09%	17.19%	-16.81%	17.19%	-	-
Horiz. %	70.05%	79.17%	93.58%	114.24%	97.48%	117.19%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	131.27	87.75	99.79	96.27	99.32	148.53	129.61	0.21%
YoY %	49.60%	-12.07%	3.66%	-3.07%	-33.13%	14.60%	-	-
Horiz. %	101.28%	67.70%	76.99%	74.28%	76.63%	114.60%	100.00%	-
EPS	24.61	25.89	28.36	31.06	24.03	26.33	20.63	2.98%
YoY %	-4.94%	-8.71%	-8.69%	29.26%	-8.74%	27.63%	-	-
Horiz. %	119.29%	125.50%	137.47%	150.56%	116.48%	127.63%	100.00%	-
DPS	12.00	12.00	11.67	12.00	11.19	12.00	12.00	0.00%
YoY %	0.00%	2.83%	-2.75%	7.24%	-6.75%	0.00%	-	-
Horiz. %	100.00%	100.00%	97.25%	100.00%	93.25%	100.00%	100.00%	-
NAPS	3.05	2.84	2.63	2.36	2.14	1.95	1.79	9.27%
YoY %	7.39%	7.98%	11.44%	10.28%	9.74%	8.94%	-	-
Horiz. %	170.39%	158.66%	146.93%	131.84%	119.55%	108.94%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,315,916
RPS	113.81	75.20	85.05	79.02	79.22	109.40	94.74	3.10%
YoY %	51.34%	-11.58%	7.63%	-0.25%	-27.59%	15.47%	-	-
Horiz. %	120.13%	79.38%	89.77%	83.41%	83.62%	115.47%	100.00%	-
EPS	21.34	22.19	24.17	25.50	19.17	19.40	15.08	5.95%
YoY %	-3.83%	-8.19%	-5.22%	33.02%	-1.19%	28.65%	-	-
Horiz. %	141.51%	147.15%	160.28%	169.10%	127.12%	128.65%	100.00%	-
DPS	10.31	10.24	9.95	9.74	8.93	8.80	8.70	2.86%
YoY %	0.68%	2.91%	2.16%	9.07%	1.48%	1.15%	-	-
Horiz. %	118.51%	117.70%	114.37%	111.95%	102.64%	101.15%	100.00%	-
NAPS	2.6445	2.4338	2.2416	1.937	1.707	1.4363	1.3084	12.43%
YoY %	8.66%	8.57%	15.73%	13.47%	18.85%	9.78%	-	-
Horiz. %	202.12%	186.01%	171.32%	148.04%	130.46%	109.78%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	5.30	4.82	4.82	4.78	4.76	3.51	3.69	-
P/RPS	4.04	5.49	4.83	4.97	4.79	2.36	2.85	5.98%
YoY %	-26.41%	13.66%	-2.82%	3.76%	102.97%	-17.19%	-	-
Horiz. %	141.75%	192.63%	169.47%	174.39%	168.07%	82.81%	100.00%	-
P/EPS	21.54	18.61	16.99	15.39	19.81	13.33	17.89	3.13%
YoY %	15.74%	9.54%	10.40%	-22.31%	48.61%	-25.49%	-	-
Horiz. %	120.40%	104.02%	94.97%	86.03%	110.73%	74.51%	100.00%	-
EY	4.64	5.37	5.88	6.50	5.05	7.50	5.59	-3.05%
YoY %	-13.59%	-8.67%	-9.54%	28.71%	-32.67%	34.17%	-	-
Horiz. %	83.01%	96.06%	105.19%	116.28%	90.34%	134.17%	100.00%	-
DY	2.26	2.49	2.42	2.51	2.35	3.42	3.25	-5.86%
YoY %	-9.24%	2.89%	-3.59%	6.81%	-31.29%	5.23%	-	-
Horiz. %	69.54%	76.62%	74.46%	77.23%	72.31%	105.23%	100.00%	-
P/NAPS	1.74	1.70	1.83	2.03	2.22	1.80	2.06	-2.77%
YoY %	2.35%	-7.10%	-9.85%	-8.56%	23.33%	-12.62%	-	-
Horiz. %	84.47%	82.52%	88.83%	98.54%	107.77%	87.38%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	28/09/17	28/09/16	28/09/15	29/09/14	26/09/13	27/09/12	29/09/11	-
Price	5.29	4.90	4.50	4.81	4.59	3.40	2.87	-
P/RPS	4.03	5.58	4.51	5.00	4.62	2.29	2.21	10.52%
YoY %	-27.78%	23.73%	-9.80%	8.23%	101.75%	3.62%	-	-
Horiz. %	182.35%	252.49%	204.07%	226.24%	209.05%	103.62%	100.00%	-
P/EPS	21.49	18.92	15.87	15.48	19.10	12.91	13.91	7.51%
YoY %	13.58%	19.22%	2.52%	-18.95%	47.95%	-7.19%	-	-
Horiz. %	154.49%	136.02%	114.09%	111.29%	137.31%	92.81%	100.00%	-
EY	4.65	5.28	6.30	6.46	5.24	7.74	7.19	-7.00%
YoY %	-11.93%	-16.19%	-2.48%	23.28%	-32.30%	7.65%	-	-
Horiz. %	64.67%	73.44%	87.62%	89.85%	72.88%	107.65%	100.00%	-
DY	2.27	2.45	2.59	2.49	2.44	3.53	4.18	-9.66%
YoY %	-7.35%	-5.41%	4.02%	2.05%	-30.88%	-15.55%	-	-
Horiz. %	54.31%	58.61%	61.96%	59.57%	58.37%	84.45%	100.00%	-
P/NAPS	1.73	1.73	1.71	2.04	2.14	1.74	1.60	1.30%
YoY %	0.00%	1.17%	-16.18%	-4.67%	22.99%	8.75%	-	-
Horiz. %	108.12%	108.12%	106.87%	127.50%	133.75%	108.75%	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