[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Annualized Quarter Result
Revenue	2,235,435	2,126,001	1,906,888	1,813,052	3,087,003	2,822,913	2,822,644	-14.41%
YoY %	5.15%	11.49%	5.18%	-41.27%	9.36%	0.01%	-	-
Horiz. %	79.20%	75.32%	67.56%	64.23%	109.37%	100.01%	100.00%	-
PBT	656,446	614,402	720,924	692,968	728,210	735,296	710,888	-5.17%
YoY %	6.84%	-14.78%	4.03%	-4.84%	-0.96%	3.43%	-	-
Horiz. %	92.34%	86.43%	101.41%	97.48%	102.44%	103.43%	100.00%	-
Tax	-106,863	-106,594	-102,656	-102,172	-162,219	-168,234	-148,124	-19.57%
YoY %	-0.25%	-3.84%	-0.47%	37.02%	3.58%	-13.58%	-	-
Horiz. %	72.14%	71.96%	69.30%	68.98%	109.52%	113.58%	100.00%	-
NP	549,583	507,808	618,268	590,796	565,991	567,061	562,764	-1.56%
YoY %	8.23%	-17.87%	4.65%	4.38%	-0.19%	0.76%	-	-
Horiz. %	97.66%	90.23%	109.86%	104.98%	100.57%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,923	498,296	604,656	581,752	547,305	542,406	537,584	0.41%
YoY %	8.55%	-17.59%	3.94%	6.29%	0.90%	0.90%	-	-
Horiz. %	100.62%	92.69%	112.48%	108.22%	101.81%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.28%	17.35%	14.24%	14.74%	22.28%	22.88%	20.84%	-
YoY %	-6.17%	21.84%	-3.39%	-33.84%	-2.62%	9.79%	-	-
Horiz. %	78.12%	83.25%	68.33%	70.73%	106.91%	109.79%	100.00%	-
Total Cost	1,685,852	1,618,193	1,288,620	1,222,256	2,521,012	2,255,852	2,259,880	-17.76%
YoY %	4.18%	25.58%	5.43%	-51.52%	11.75%	-0.18%	-	-
Horiz. %	74.60%	71.61%	57.02%	54.08%	111.56%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Dividend
Div	256,081	335,176	250,030	499,357	248,586	331,072	247,924	2.18%
YoY %	-23.60%	34.05%	-49.93%	100.88%	-24.91%	33.54%	-	-
Horiz. %	103.29%	135.19%	100.85%	201.42%	100.27%	133.54%	100.00%	-
Div Payout %	47.34%	67.26%	41.35%	85.84%	45.42%	61.04%	46.12%	-
YoY %	-29.62%	62.66%	-51.83%	88.99%	-25.59%	32.35%	-	-
Horiz. %	102.65%	145.84%	89.66%	186.12%	98.48%	132.35%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Equity
Net Worth	4,566,787	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.42%	105.69%	103.94%	100.00%	-
NOSH	2,134,012	2,094,854	2,083,583	2,080,658	2,071,555	2,069,201	2,066,041	2.18%
YoY %	1.87%	0.54%	0.14%	0.44%	0.11%	0.15%	-	-
Horiz. %	103.29%	101.39%	100.85%	100.71%	100.27%	100.15%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Ratio Analysis
NP Margin	24.59%	23.89%	32.42%	32.59%	18.33%	20.09%	19.94%	-
YoY %	2.93%	-26.31%	-0.52%	77.80%	-8.76%	0.75%	-	-
Horiz. %	123.32%	119.81%	162.59%	163.44%	91.93%	100.75%	100.00%	-
ROE	11.84%	11.44%	14.30%	13.91%	13.55%	13.65%	14.06%	-
YoY %	3.50%	-20.00%	2.80%	2.66%	-0.73%	-2.92%	-	-
Horiz. %	84.21%	81.37%	101.71%	98.93%	96.37%	97.08%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Per Share
RPS	104.75	101.49	91.52	87.14	149.02	136.43	136.62	-16.24%
YoY %	3.21%	10.89%	5.03%	-41.52%	9.23%	-0.14%	-	-
Horiz. %	76.67%	74.29%	66.99%	63.78%	109.08%	99.86%	100.00%	-
EPS	25.35	23.79	29.02	27.96	26.42	26.21	26.02	-1.72%
YoY %	6.56%	-18.02%	3.79%	5.83%	0.80%	0.73%	-	-
Horiz. %	97.43%	91.43%	111.53%	107.46%	101.54%	100.73%	100.00%	-
DPS	12.00	16.00	12.00	24.00	12.00	16.00	12.00	0.00%
YoY %	-25.00%	33.33%	-50.00%	100.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	133.33%	100.00%	200.00%	100.00%	133.33%	100.00%	-
NAPS	2.14	2.08	2.03	2.01	1.95	1.92	1.85	10.20%
YoY %	2.88%	2.46%	1.00%	3.08%	1.56%	3.78%	-	-
Horiz. %	115.68%	112.43%	109.73%	108.65%	105.41%	103.78%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,080,658
RPS	80.63	76.69	68.78	65.40	111.35	101.83	101.82	-14.41%
YoY %	5.14%	11.50%	5.17%	-41.27%	9.35%	0.01%	-	-
Horiz. %	79.19%	75.32%	67.55%	64.23%	109.36%	100.01%	100.00%	-
EPS	19.51	17.97	21.81	20.98	19.74	19.57	19.39	0.41%
YoY %	8.57%	-17.61%	3.96%	6.28%	0.87%	0.93%	-	-
Horiz. %	100.62%	92.68%	112.48%	108.20%	101.81%	100.93%	100.00%	-
DPS	9.24	12.09	9.02	18.01	8.97	11.94	8.94	2.22%
YoY %	-23.57%	34.04%	-49.92%	100.78%	-24.87%	33.56%	-	-
Horiz. %	103.36%	135.23%	100.89%	201.45%	100.34%	133.56%	100.00%	-
NAPS	1.6473	1.5717	1.5257	1.5085	1.4571	1.433	1.3787	12.61%
YoY %	4.81%	3.02%	1.14%	3.53%	1.68%	3.94%	-	-
Horiz. %	119.48%	114.00%	110.66%	109.41%	105.69%	103.94%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	-
Price	4.76	4.07	3.72	3.61	3.51	3.56	3.70	-
P/RPS	4.54	4.01	4.06	4.14	2.36	2.61	2.71	41.10%
YoY %	13.22%	-1.23%	-1.93%	75.42%	-9.58%	-3.69%	-	-
Horiz. %	167.53%	147.97%	149.82%	152.77%	87.08%	96.31%	100.00%	-
P/EPS	18.78	17.11	12.82	12.91	13.29	13.58	14.22	20.39%
YoY %	9.76%	33.46%	-0.70%	-2.86%	-2.14%	-4.50%	-	-
Horiz. %	132.07%	120.32%	90.15%	90.79%	93.46%	95.50%	100.00%	-
EY	5.33	5.84	7.80	7.75	7.53	7.36	7.03	-16.86%
YoY %	-8.73%	-25.13%	0.65%	2.92%	2.31%	4.69%	-	-
Horiz. %	75.82%	83.07%	110.95%	110.24%	107.11%	104.69%	100.00%	-
DY	2.52	3.93	3.23	6.65	3.42	4.49	3.24	-15.43%
YoY %	-35.88%	21.67%	-51.43%	94.44%	-23.83%	38.58%	-	-
Horiz. %	77.78%	121.30%	99.69%	205.25%	105.56%	138.58%	100.00%	-
P/NAPS	2.22	1.96	1.83	1.80	1.80	1.85	2.00	7.21%
YoY %	13.27%	7.10%	1.67%	0.00%	-2.70%	-7.50%	-	-
Horiz. %	111.00%	98.00%	91.50%	90.00%	90.00%	92.50%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	26/09/13	27/06/13	28/03/13	13/12/12	27/09/12	28/06/12	28/03/12	-
Price	4.59	4.56	4.13	3.64	3.40	3.46	3.60	-
P/RPS	4.38	4.49	4.51	4.18	2.28	2.54	2.64	40.18%
YoY %	-2.45%	-0.44%	7.89%	83.33%	-10.24%	-3.79%	-	-
Horiz. %	165.91%	170.08%	170.83%	158.33%	86.36%	96.21%	100.00%	-
P/EPS	18.11	19.17	14.23	13.02	12.87	13.20	13.84	19.65%
YoY %	-5.53%	34.72%	9.29%	1.17%	-2.50%	-4.62%	-	-
Horiz. %	130.85%	138.51%	102.82%	94.08%	92.99%	95.38%	100.00%	-
EY	5.52	5.22	7.03	7.68	7.77	7.58	7.23	-16.47%
YoY %	5.75%	-25.75%	-8.46%	-1.16%	2.51%	4.84%	-	-
Horiz. %	76.35%	72.20%	97.23%	106.22%	107.47%	104.84%	100.00%	-
DY	2.61	3.51	2.91	6.59	3.53	4.62	3.33	-15.00%
YoY %	-25.64%	20.62%	-55.84%	86.69%	-23.59%	38.74%	-	-
Horiz. %	78.38%	105.41%	87.39%	197.90%	106.01%	138.74%	100.00%	-
P/NAPS	2.14	2.19	2.03	1.81	1.74	1.80	1.95	6.40%
YoY %	-2.28%	7.88%	12.15%	4.02%	-3.33%	-7.69%	-	-
Horiz. %	109.74%	112.31%	104.10%	92.82%	89.23%	92.31%	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

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 12:15:00

EMA 5

5 Mins

SELL

2024-06-28 11:35:00

EMA 5

5 Mins

BUY

2024-06-28 10:00:00

EMA 5

30 Mins

SELL

2024-06-28 09:30:00

ADX

5 Mins

SELL

2024-06-28 09:20:00

EMA 5

10 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

821

MPI

MALAYSIAN PACIFIC INDUSTRIES

723

HLIND

HONG LEONG INDUSTRIES BHD

700

PTRANS

PERAK TRANSIT BERHAD

697

YTLPOWR

YTL POWER INTERNATIONAL BHD

598

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

552

NOTION

NOTION VTEC BHD

532

THETA

THETA EDGE BERHAD

513

Daily Stocks

HSI-HWE

0.165

-0.01

195,244,000

BORNOIL

0.01

+0.005

194,981,700

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

+0.005

124,723,700

HSI-HU8

0.09

-0.015

123,264,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

0.00

53,970,000

HSI-CXF

0.085

+0.005

47,086,800

INGENIEU

0.055

-0.005

45,557,900

More active Stocks

MPI

39.36

+0.48

16,200

UTDPLT

24.50

+0.30

118,300

CDB

3.67

+0.20

3,425,400

DLADY

35.70

+0.20

4,700

AIRPORT

9.88

+0.15

407,000

TOYOVEN

1.46

+0.14

507,600

HUMEIND

3.33

+0.12

268,600

AJI

15.36

+0.12

101,700

2.08

+0.11

3,821,900

EG-WD

0.49

+0.105

23,468,600

More gainer Stocks

NESTLE

121.30

-0.20

4,600

TENAGA

13.76

-0.18

5,504,000

ORIENT

6.97

-0.18

1,220,900

PETGAS

17.80

-0.18

198,500

GESHEN

3.25

-0.15

135,400

IDEAL

3.85

-0.15

13,000

HEIM

22.06

-0.14

62,300

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.79

-0.09

1,358,000

YOCB

2.21

-0.09

9,000

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