[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2016 [#4]

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Annualized Quarter Result
Revenue	2,930,996	2,717,522	2,019,524	2,121,899	2,010,017	2,080,446	2,051,180	26.89%
YoY %	7.86%	34.56%	-4.82%	5.57%	-3.39%	1.43%	-	-
Horiz. %	142.89%	132.49%	98.46%	103.45%	97.99%	101.43%	100.00%	-
PBT	860,736	848,522	822,588	780,658	760,706	769,468	770,200	7.69%
YoY %	1.44%	3.15%	5.37%	2.62%	-1.14%	-0.10%	-	-
Horiz. %	111.75%	110.17%	106.80%	101.36%	98.77%	99.90%	100.00%	-
Tax	-150,500	-140,084	-122,460	-111,918	-83,338	-83,704	-78,748	54.06%
YoY %	-7.44%	-14.39%	-9.42%	-34.29%	0.44%	-6.29%	-	-
Horiz. %	191.12%	177.89%	155.51%	142.12%	105.83%	106.29%	100.00%	-
NP	710,236	708,438	700,128	668,740	677,368	685,764	691,452	1.80%
YoY %	0.25%	1.19%	4.69%	-1.27%	-1.22%	-0.82%	-	-
Horiz. %	102.72%	102.46%	101.25%	96.72%	97.96%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	665,786	656,816	648,592	626,133	632,046	642,692	644,932	2.14%
YoY %	1.37%	1.27%	3.59%	-0.94%	-1.66%	-0.35%	-	-
Horiz. %	103.23%	101.84%	100.57%	97.09%	98.00%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.49%	16.51%	14.89%	14.34%	10.96%	10.88%	10.22%	-
YoY %	5.94%	10.88%	3.84%	30.84%	0.74%	6.46%	-	-
Horiz. %	171.14%	161.55%	145.69%	140.31%	107.24%	106.46%	100.00%	-
Total Cost	2,220,760	2,009,084	1,319,396	1,453,159	1,332,649	1,394,682	1,359,728	38.72%
YoY %	10.54%	52.27%	-9.20%	9.04%	-4.45%	2.57%	-	-
Horiz. %	163.32%	147.76%	97.03%	106.87%	98.01%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,441,620	7,265,663	7,139,352	6,841,930	6,668,750	6,638,585	6,641,837	7.88%
YoY %	2.42%	1.77%	4.35%	2.60%	0.45%	-0.05%	-	-
Horiz. %	112.04%	109.39%	107.49%	103.01%	100.41%	99.95%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	387,836	290,626	580,828	289,095	385,198	288,634	577,551	-23.33%
YoY %	33.45%	-49.96%	100.91%	-24.95%	33.46%	-50.02%	-	-
Horiz. %	67.15%	50.32%	100.57%	50.06%	66.70%	49.98%	100.00%	-
Div Payout %	58.25%	44.25%	89.55%	46.17%	60.94%	44.91%	89.55%	-
YoY %	31.64%	-50.59%	93.96%	-24.24%	35.69%	-49.85%	-	-
Horiz. %	65.05%	49.41%	100.00%	51.56%	68.05%	50.15%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	7,441,620	7,265,663	7,139,352	6,841,930	6,668,750	6,638,585	6,641,837	7.88%
YoY %	2.42%	1.77%	4.35%	2.60%	0.45%	-0.05%	-	-
Horiz. %	112.04%	109.39%	107.49%	103.01%	100.41%	99.95%	100.00%	-
NOSH	2,423,980	2,421,887	2,420,119	2,409,130	2,407,491	2,405,284	2,406,462	0.48%
YoY %	0.09%	0.07%	0.46%	0.07%	0.09%	-0.05%	-	-
Horiz. %	100.73%	100.64%	100.57%	100.11%	100.04%	99.95%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	24.23%	26.07%	34.67%	31.52%	33.70%	32.96%	33.71%	-
YoY %	-7.06%	-24.81%	9.99%	-6.47%	2.25%	-2.22%	-	-
Horiz. %	71.88%	77.34%	102.85%	93.50%	99.97%	97.78%	100.00%	-
ROE	8.95%	9.04%	9.08%	9.15%	9.48%	9.68%	9.71%	-
YoY %	-1.00%	-0.44%	-0.77%	-3.48%	-2.07%	-0.31%	-	-
Horiz. %	92.17%	93.10%	93.51%	94.23%	97.63%	99.69%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	120.92	112.21	83.45	88.08	83.49	86.49	85.24	26.27%
YoY %	7.76%	34.46%	-5.26%	5.50%	-3.47%	1.47%	-	-
Horiz. %	141.86%	131.64%	97.90%	103.33%	97.95%	101.47%	100.00%	-
EPS	27.47	27.12	26.80	25.99	26.25	26.72	26.80	1.66%
YoY %	1.29%	1.19%	3.12%	-0.99%	-1.76%	-0.30%	-	-
Horiz. %	102.50%	101.19%	100.00%	96.98%	97.95%	99.70%	100.00%	-
DPS	16.00	12.00	24.00	12.00	16.00	12.00	24.00	-23.70%
YoY %	33.33%	-50.00%	100.00%	-25.00%	33.33%	-50.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	50.00%	66.67%	50.00%	100.00%	-
NAPS	3.07	3.00	2.95	2.84	2.77	2.76	2.76	7.36%
YoY %	2.33%	1.69%	3.87%	2.53%	0.36%	0.00%	-	-
Horiz. %	111.23%	108.70%	106.88%	102.90%	100.36%	100.00%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,418,092
RPS	105.81	98.11	72.91	76.60	72.57	75.11	74.05	26.89%
YoY %	7.85%	34.56%	-4.82%	5.55%	-3.38%	1.43%	-	-
Horiz. %	142.89%	132.49%	98.46%	103.44%	98.00%	101.43%	100.00%	-
EPS	24.04	23.71	23.42	22.60	22.82	23.20	23.28	2.16%
YoY %	1.39%	1.24%	3.63%	-0.96%	-1.64%	-0.34%	-	-
Horiz. %	103.26%	101.85%	100.60%	97.08%	98.02%	99.66%	100.00%	-
DPS	14.00	10.49	20.97	10.44	13.91	10.42	20.85	-23.33%
YoY %	33.46%	-49.98%	100.86%	-24.95%	33.49%	-50.02%	-	-
Horiz. %	67.15%	50.31%	100.58%	50.07%	66.71%	49.98%	100.00%	-
NAPS	2.6866	2.6231	2.5775	2.4701	2.4076	2.3967	2.3978	7.88%
YoY %	2.42%	1.77%	4.35%	2.60%	0.45%	-0.05%	-	-
Horiz. %	112.04%	109.40%	107.49%	103.02%	100.41%	99.95%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	5.27	4.81	4.91	4.82	4.75	4.57	4.50	-
P/RPS	4.36	4.29	5.88	5.47	5.69	5.28	5.28	-11.99%
YoY %	1.63%	-27.04%	7.50%	-3.87%	7.77%	0.00%	-	-
Horiz. %	82.58%	81.25%	111.36%	103.60%	107.77%	100.00%	100.00%	-
P/EPS	19.19	17.74	18.32	18.55	18.09	17.10	16.79	9.32%
YoY %	8.17%	-3.17%	-1.24%	2.54%	5.79%	1.85%	-	-
Horiz. %	114.29%	105.66%	109.11%	110.48%	107.74%	101.85%	100.00%	-
EY	5.21	5.64	5.46	5.39	5.53	5.85	5.96	-8.58%
YoY %	-7.62%	3.30%	1.30%	-2.53%	-5.47%	-1.85%	-	-
Horiz. %	87.42%	94.63%	91.61%	90.44%	92.79%	98.15%	100.00%	-
DY	3.04	2.49	4.89	2.49	3.37	2.63	5.33	-31.24%
YoY %	22.09%	-49.08%	96.39%	-26.11%	28.14%	-50.66%	-	-
Horiz. %	57.04%	46.72%	91.74%	46.72%	63.23%	49.34%	100.00%	-
P/NAPS	1.72	1.60	1.66	1.70	1.71	1.66	1.63	3.65%
YoY %	7.50%	-3.61%	-2.35%	-0.58%	3.01%	1.84%	-	-
Horiz. %	105.52%	98.16%	101.84%	104.29%	104.91%	101.84%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	23/06/17	23/03/17	16/12/16	28/09/16	29/06/16	24/03/16	16/12/15	-
Price	5.45	5.25	4.81	4.90	4.81	4.81	4.40	-
P/RPS	4.51	4.68	5.76	5.56	5.76	5.56	5.16	-8.59%
YoY %	-3.63%	-18.75%	3.60%	-3.47%	3.60%	7.75%	-	-
Horiz. %	87.40%	90.70%	111.63%	107.75%	111.63%	107.75%	100.00%	-
P/EPS	19.84	19.36	17.95	18.85	18.32	18.00	16.42	13.45%
YoY %	2.48%	7.86%	-4.77%	2.89%	1.78%	9.62%	-	-
Horiz. %	120.83%	117.90%	109.32%	114.80%	111.57%	109.62%	100.00%	-
EY	5.04	5.17	5.57	5.30	5.46	5.56	6.09	-11.86%
YoY %	-2.51%	-7.18%	5.09%	-2.93%	-1.80%	-8.70%	-	-
Horiz. %	82.76%	84.89%	91.46%	87.03%	89.66%	91.30%	100.00%	-
DY	2.94	2.29	4.99	2.45	3.33	2.49	5.45	-33.75%
YoY %	28.38%	-54.11%	103.67%	-26.43%	33.73%	-54.31%	-	-
Horiz. %	53.94%	42.02%	91.56%	44.95%	61.10%	45.69%	100.00%	-
P/NAPS	1.78	1.75	1.63	1.73	1.74	1.74	1.59	7.82%
YoY %	1.71%	7.36%	-5.78%	-0.57%	0.00%	9.43%	-	-
Horiz. %	111.95%	110.06%	102.52%	108.81%	109.43%	109.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-23 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-23 16:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-23 16:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-23 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

YTL

YTL CORPORATION BHD

1000

SNS

SNS NETWORK TECHNOLOGY BERHAD

957

INARI

INARI AMERTRON BERHAD

890

OPENSYS

OPENSYS (M) BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

845

PTRANS

PERAK TRANSIT BERHAD

820

MPI

MALAYSIAN PACIFIC INDUSTRIES

815

HLIND

HONG LEONG INDUSTRIES BHD

813

TASCO

TASCO BERHAD

635

MYEG

MY E.G. SERVICES BHD

535

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More