[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2011 [#2]

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Cumulative Result
Revenue	641,994	2,673,208	1,862,598	1,241,394	634,202	2,455,143	1,740,364	-48.47%
YoY %	-75.98%	43.52%	50.04%	95.74%	-74.17%	41.07%	-	-
Horiz. %	36.89%	153.60%	107.02%	71.33%	36.44%	141.07%	100.00%	-
PBT	167,161	544,524	393,397	235,028	109,691	412,260	297,068	-31.77%
YoY %	-69.30%	38.42%	67.38%	114.26%	-73.39%	38.78%	-	-
Horiz. %	56.27%	183.30%	132.43%	79.12%	36.92%	138.78%	100.00%	-
Tax	-33,081	-111,579	-86,845	-47,615	-19,245	-80,547	-52,782	-26.70%
YoY %	70.35%	-28.48%	-82.39%	-147.41%	76.11%	-52.60%	-	-
Horiz. %	62.67%	211.40%	164.54%	90.21%	36.46%	152.60%	100.00%	-
NP	134,080	432,945	306,552	187,413	90,446	331,713	244,286	-32.89%
YoY %	-69.03%	41.23%	63.57%	107.21%	-72.73%	35.79%	-	-
Horiz. %	54.89%	177.23%	125.49%	76.72%	37.02%	135.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,319	425,411	299,190	182,557	88,532	322,918	236,190	-31.97%
YoY %	-68.90%	42.19%	63.89%	106.20%	-72.58%	36.72%	-	-
Horiz. %	56.02%	180.11%	126.67%	77.29%	37.48%	136.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.79%	20.49%	22.08%	20.26%	17.54%	19.54%	17.77%	-
YoY %	-3.42%	-7.20%	8.98%	15.51%	-10.24%	9.96%	-	-
Horiz. %	111.37%	115.31%	124.25%	114.01%	98.71%	109.96%	100.00%	-
Total Cost	507,914	2,240,263	1,556,046	1,053,981	543,756	2,123,430	1,496,078	-51.23%
YoY %	-77.33%	43.97%	47.64%	93.83%	-74.39%	41.93%	-	-
Horiz. %	33.95%	149.74%	104.01%	70.45%	36.35%	141.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,818,879	3,671,579	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	52.88%
YoY %	4.01%	1.29%	2.01%	-0.24%	3.82%	70.11%	-	-
Horiz. %	189.37%	182.07%	179.74%	176.19%	176.61%	170.11%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Dividend
Div	123,855	230,755	245,741	122,521	122,113	181,613	241,994	-35.93%
YoY %	-46.33%	-6.10%	100.57%	0.33%	-32.76%	-24.95%	-	-
Horiz. %	51.18%	95.36%	101.55%	50.63%	50.46%	75.05%	100.00%	-
Div Payout %	93.60%	54.24%	82.14%	67.11%	137.93%	56.24%	102.46%	-
YoY %	72.57%	-33.97%	22.40%	-51.34%	145.25%	-45.11%	-	-
Horiz. %	91.35%	52.94%	80.17%	65.50%	134.62%	54.89%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Equity
Net Worth	3,818,879	3,671,579	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	52.88%
YoY %	4.01%	1.29%	2.01%	-0.24%	3.82%	70.11%	-	-
Horiz. %	189.37%	182.07%	179.74%	176.19%	176.61%	170.11%	100.00%	-
NOSH	2,064,259	2,051,162	2,047,843	2,042,024	2,035,218	2,017,922	2,016,620	1.56%
YoY %	0.64%	0.16%	0.28%	0.33%	0.86%	0.06%	-	-
Horiz. %	102.36%	101.71%	101.55%	101.26%	100.92%	100.06%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Ratio Analysis
NP Margin	20.88%	16.20%	16.46%	15.10%	14.26%	13.51%	14.04%	-
YoY %	28.89%	-1.58%	9.01%	5.89%	5.55%	-3.77%	-	-
Horiz. %	148.72%	115.38%	117.24%	107.55%	101.57%	96.23%	100.00%	-
ROE	3.46%	11.59%	8.25%	5.14%	2.49%	9.41%	11.71%	-
YoY %	-70.15%	40.48%	60.51%	106.43%	-73.54%	-19.64%	-	-
Horiz. %	29.55%	98.98%	70.45%	43.89%	21.26%	80.36%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Per Share
RPS	31.10	130.33	90.95	60.79	31.16	121.67	86.30	-49.26%
YoY %	-76.14%	43.30%	49.61%	95.09%	-74.39%	40.98%	-	-
Horiz. %	36.04%	151.02%	105.39%	70.44%	36.11%	140.98%	100.00%	-
EPS	6.41	20.74	14.61	8.94	4.35	16.00	11.71	-33.00%
YoY %	-69.09%	41.96%	63.42%	105.52%	-72.81%	36.64%	-	-
Horiz. %	54.74%	177.11%	124.77%	76.35%	37.15%	136.64%	100.00%	-
DPS	6.00	11.25	12.00	6.00	6.00	9.00	12.00	-36.92%
YoY %	-46.67%	-6.25%	100.00%	0.00%	-33.33%	-25.00%	-	-
Horiz. %	50.00%	93.75%	100.00%	50.00%	50.00%	75.00%	100.00%	-
NAPS	1.85	1.79	1.77	1.74	1.75	1.70	1.00	50.53%
YoY %	3.35%	1.13%	1.72%	-0.57%	2.94%	70.00%	-	-
Horiz. %	185.00%	179.00%	177.00%	174.00%	175.00%	170.00%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,048,474
RPS	23.17	96.48	67.23	44.80	22.89	88.61	62.81	-48.47%
YoY %	-75.98%	43.51%	50.07%	95.72%	-74.17%	41.08%	-	-
Horiz. %	36.89%	153.61%	107.04%	71.33%	36.44%	141.08%	100.00%	-
EPS	4.78	15.35	10.80	6.59	3.20	11.65	8.52	-31.90%
YoY %	-68.86%	42.13%	63.88%	105.94%	-72.53%	36.74%	-	-
Horiz. %	56.10%	180.16%	126.76%	77.35%	37.56%	136.74%	100.00%	-
DPS	4.47	8.33	8.87	4.42	4.41	6.55	8.73	-35.91%
YoY %	-46.34%	-6.09%	100.68%	0.23%	-32.67%	-24.97%	-	-
Horiz. %	51.20%	95.42%	101.60%	50.63%	50.52%	75.03%	100.00%	-
NAPS	1.3783	1.3252	1.3082	1.2824	1.2855	1.2381	0.7278	52.89%
YoY %	4.01%	1.30%	2.01%	-0.24%	3.83%	70.12%	-	-
Horiz. %	189.38%	182.08%	179.75%	176.20%	176.63%	170.12%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	-
Price	3.40	3.69	3.74	3.81	3.80	3.32	3.00	-
P/RPS	10.93	2.83	4.11	6.27	12.19	2.73	3.48	114.02%
YoY %	286.22%	-31.14%	-34.45%	-48.56%	346.52%	-21.55%	-	-
Horiz. %	314.08%	81.32%	118.10%	180.17%	350.29%	78.45%	100.00%	-
P/EPS	53.04	17.79	25.60	42.62	87.36	20.75	25.61	62.26%
YoY %	198.15%	-30.51%	-39.93%	-51.21%	321.01%	-18.98%	-	-
Horiz. %	207.11%	69.47%	99.96%	166.42%	341.12%	81.02%	100.00%	-
EY	1.89	5.62	3.91	2.35	1.14	4.82	3.90	-38.22%
YoY %	-66.37%	43.73%	66.38%	106.14%	-76.35%	23.59%	-	-
Horiz. %	48.46%	144.10%	100.26%	60.26%	29.23%	123.59%	100.00%	-
DY	1.76	3.05	3.21	1.57	1.58	2.71	4.00	-42.06%
YoY %	-42.30%	-4.98%	104.46%	-0.63%	-41.70%	-32.25%	-	-
Horiz. %	44.00%	76.25%	80.25%	39.25%	39.50%	67.75%	100.00%	-
P/NAPS	1.84	2.06	2.11	2.19	2.17	1.95	3.00	-27.74%
YoY %	-10.68%	-2.37%	-3.65%	0.92%	11.28%	-35.00%	-	-
Horiz. %	61.33%	68.67%	70.33%	73.00%	72.33%	65.00%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	16/12/11	29/09/11	23/06/11	24/03/11	17/12/10	28/09/10	24/06/10	-
Price	3.00	2.87	3.75	3.79	3.83	3.80	3.21	-
P/RPS	9.65	2.20	4.12	6.23	12.29	3.12	3.72	88.46%
YoY %	338.64%	-46.60%	-33.87%	-49.31%	293.91%	-16.13%	-	-
Horiz. %	259.41%	59.14%	110.75%	167.47%	330.38%	83.87%	100.00%	-
P/EPS	46.80	13.84	25.67	42.39	88.05	23.75	27.41	42.71%
YoY %	238.15%	-46.08%	-39.44%	-51.86%	270.74%	-13.35%	-	-
Horiz. %	170.74%	50.49%	93.65%	154.65%	321.23%	86.65%	100.00%	-
EY	2.14	7.23	3.90	2.36	1.14	4.21	3.65	-29.88%
YoY %	-70.40%	85.38%	65.25%	107.02%	-72.92%	15.34%	-	-
Horiz. %	58.63%	198.08%	106.85%	64.66%	31.23%	115.34%	100.00%	-
DY	2.00	3.92	3.20	1.58	1.57	2.37	3.74	-34.04%
YoY %	-48.98%	22.50%	102.53%	0.64%	-33.76%	-36.63%	-	-
Horiz. %	53.48%	104.81%	85.56%	42.25%	41.98%	63.37%	100.00%	-
P/NAPS	1.62	1.60	2.12	2.18	2.19	2.24	3.21	-36.53%
YoY %	1.25%	-24.53%	-2.75%	-0.46%	-2.23%	-30.22%	-	-
Horiz. %	50.47%	49.84%	66.04%	67.91%	68.22%	69.78%	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: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:55:00

EMA 5

5 Mins

SELL

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 Mins

SELL

2024-06-26 15:10:00

ADX

5 Mins

SELL

2024-06-26 15:05:00

EMA 5

5 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

306,793,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,262,100

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,264,300

MYEG

1.01

-0.03

59,557,700

SBH

0.32

+0.035

58,239,400

SNS

0.75

+0.03

54,212,100

More active Stocks

CHGP

2.64

+0.35

654,600

MPI

38.84

+0.24

125,600

VSTECS

4.20

+0.20

2,312,600

HLFG

17.40

+0.20

178,700

PANAMY

20.20

+0.20

9,200

MBMR

5.39

+0.19

652,300

AJI

15.38

+0.18

122,400

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

691,900

UTDPLT

24.08

+0.14

123,200

More gainer Stocks

NESTLE

121.40

-1.10

65,300

KLK

20.70

-0.28

876,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

145,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

367,200

NATGATE-CA

0.05

-0.10

128,000

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