[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Cumulative Result
Revenue	512,795	2,399,918	1,776,649	1,222,873	569,636	2,229,572	1,637,576	-53.78%
YoY %	-78.63%	35.08%	45.28%	114.68%	-74.45%	36.15%	-	-
Horiz. %	31.31%	146.55%	108.49%	74.68%	34.79%	136.15%	100.00%	-
PBT	192,550	858,189	667,669	458,641	228,838	851,645	615,882	-53.83%
YoY %	-77.56%	28.54%	45.58%	100.42%	-73.13%	38.28%	-	-
Horiz. %	31.26%	139.34%	108.41%	74.47%	37.16%	138.28%	100.00%	-
Tax	-19,687	-132,731	-97,203	-65,410	-29,194	-116,562	-93,407	-64.48%
YoY %	85.17%	-36.55%	-48.61%	-124.05%	74.95%	-24.79%	-	-
Horiz. %	21.08%	142.10%	104.06%	70.03%	31.25%	124.79%	100.00%	-
NP	172,863	725,458	570,466	393,231	199,644	735,083	522,475	-52.06%
YoY %	-76.17%	27.17%	45.07%	96.97%	-72.84%	40.69%	-	-
Horiz. %	33.09%	138.85%	109.19%	75.26%	38.21%	140.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,233	682,138	528,460	368,027	185,849	719,398	513,513	-53.70%
YoY %	-76.36%	29.08%	43.59%	98.02%	-74.17%	40.09%	-	-
Horiz. %	31.40%	132.84%	102.91%	71.67%	36.19%	140.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.22%	15.47%	14.56%	14.26%	12.76%	13.69%	15.17%	-
YoY %	-33.94%	6.25%	2.10%	11.76%	-6.79%	-9.76%	-	-
Horiz. %	67.37%	101.98%	95.98%	94.00%	84.11%	90.24%	100.00%	-
Total Cost	339,932	1,674,460	1,206,183	829,642	369,992	1,494,489	1,115,101	-54.60%
YoY %	-79.70%	38.82%	45.39%	124.23%	-75.24%	34.02%	-	-
Horiz. %	30.48%	150.16%	108.17%	74.40%	33.18%	134.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,641,837	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	15.88%
YoY %	7.14%	2.66%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.83%	116.50%	113.48%	111.33%	106.97%	101.97%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	144,387	282,849	280,846	139,934	139,386	275,895	275,219	-34.87%
YoY %	-48.95%	0.71%	100.70%	0.39%	-49.48%	0.25%	-	-
Horiz. %	52.46%	102.77%	102.04%	50.84%	50.65%	100.25%	100.00%	-
Div Payout %	89.55%	41.47%	53.14%	38.02%	75.00%	38.35%	53.60%	-
YoY %	115.94%	-21.96%	39.77%	-49.31%	95.57%	-28.45%	-	-
Horiz. %	167.07%	77.37%	99.14%	70.93%	139.93%	71.55%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	6,641,837	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	15.88%
YoY %	7.14%	2.66%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.83%	116.50%	113.48%	111.33%	106.97%	101.97%	100.00%	-
NOSH	2,406,462	2,357,076	2,340,389	2,332,237	2,323,112	2,299,130	2,293,492	3.24%
YoY %	2.10%	0.71%	0.35%	0.39%	1.04%	0.25%	-	-
Horiz. %	104.93%	102.77%	102.04%	101.69%	101.29%	100.25%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	33.71%	30.23%	32.11%	32.16%	35.05%	32.97%	31.91%	-
YoY %	11.51%	-5.85%	-0.16%	-8.25%	6.31%	3.32%	-	-
Horiz. %	105.64%	94.74%	100.63%	100.78%	109.84%	103.32%	100.00%	-
ROE	2.43%	11.00%	8.75%	6.21%	3.27%	13.26%	9.65%	-
YoY %	-77.91%	25.71%	40.90%	89.91%	-75.34%	37.41%	-	-
Horiz. %	25.18%	113.99%	90.67%	64.35%	33.89%	137.41%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	21.31	101.82	75.91	52.43	24.52	96.97	71.40	-55.24%
YoY %	-79.07%	34.13%	44.78%	113.83%	-74.71%	35.81%	-	-
Horiz. %	29.85%	142.61%	106.32%	73.43%	34.34%	135.81%	100.00%	-
EPS	6.70	28.94	22.58	15.78	8.00	31.29	22.39	-55.16%
YoY %	-76.85%	28.17%	43.09%	97.25%	-74.43%	39.75%	-	-
Horiz. %	29.92%	129.25%	100.85%	70.48%	35.73%	139.75%	100.00%	-
DPS	6.00	12.00	12.00	6.00	6.00	12.00	12.00	-36.92%
YoY %	-50.00%	0.00%	100.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.76	2.63	2.58	2.54	2.45	2.36	2.32	12.23%
YoY %	4.94%	1.94%	1.57%	3.67%	3.81%	1.72%	-	-
Horiz. %	118.97%	113.36%	111.21%	109.48%	105.60%	101.72%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,341,619
RPS	18.51	86.64	64.14	44.15	20.57	80.49	59.12	-53.79%
YoY %	-78.64%	35.08%	45.28%	114.63%	-74.44%	36.15%	-	-
Horiz. %	31.31%	146.55%	108.49%	74.68%	34.79%	136.15%	100.00%	-
EPS	5.82	24.63	19.08	13.29	6.71	25.97	18.54	-53.71%
YoY %	-76.37%	29.09%	43.57%	98.06%	-74.16%	40.08%	-	-
Horiz. %	31.39%	132.85%	102.91%	71.68%	36.19%	140.08%	100.00%	-
DPS	5.21	10.21	10.14	5.05	5.03	9.96	9.94	-34.91%
YoY %	-48.97%	0.69%	100.79%	0.40%	-49.50%	0.20%	-	-
Horiz. %	52.41%	102.72%	102.01%	50.80%	50.60%	100.20%	100.00%	-
NAPS	2.3978	2.238	2.1799	2.1386	2.0548	1.9589	1.921	15.88%
YoY %	7.14%	2.67%	1.93%	4.08%	4.90%	1.97%	-	-
Horiz. %	124.82%	116.50%	113.48%	111.33%	106.97%	101.97%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	4.50	4.82	5.23	5.07	5.12	4.78	4.61	-
P/RPS	21.12	4.73	6.89	9.67	20.88	4.93	6.46	119.80%
YoY %	346.51%	-31.35%	-28.75%	-53.69%	323.53%	-23.68%	-	-
Horiz. %	326.93%	73.22%	106.66%	149.69%	323.22%	76.32%	100.00%	-
P/EPS	67.16	16.66	23.16	32.13	64.00	15.28	20.59	119.46%
YoY %	303.12%	-28.07%	-27.92%	-49.80%	318.85%	-25.79%	-	-
Horiz. %	326.18%	80.91%	112.48%	156.05%	310.83%	74.21%	100.00%	-
EY	1.49	6.00	4.32	3.11	1.56	6.55	4.86	-54.43%
YoY %	-75.17%	38.89%	38.91%	99.36%	-76.18%	34.77%	-	-
Horiz. %	30.66%	123.46%	88.89%	63.99%	32.10%	134.77%	100.00%	-
DY	1.33	2.49	2.29	1.18	1.17	2.51	2.60	-35.96%
YoY %	-46.59%	8.73%	94.07%	0.85%	-53.39%	-3.46%	-	-
Horiz. %	51.15%	95.77%	88.08%	45.38%	45.00%	96.54%	100.00%	-
P/NAPS	1.63	1.83	2.03	2.00	2.09	2.03	1.99	-12.42%
YoY %	-10.93%	-9.85%	1.50%	-4.31%	2.96%	2.01%	-	-
Horiz. %	81.91%	91.96%	102.01%	100.50%	105.03%	102.01%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	16/12/15	28/09/15	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	-
Price	4.40	4.50	4.94	5.20	4.80	4.81	4.72	-
P/RPS	20.65	4.42	6.51	9.92	19.58	4.96	6.61	113.26%
YoY %	367.19%	-32.10%	-34.38%	-49.34%	294.76%	-24.96%	-	-
Horiz. %	312.41%	66.87%	98.49%	150.08%	296.22%	75.04%	100.00%	-
P/EPS	65.67	15.55	21.88	32.95	60.00	15.37	21.08	112.86%
YoY %	322.32%	-28.93%	-33.60%	-45.08%	290.37%	-27.09%	-	-
Horiz. %	311.53%	73.77%	103.80%	156.31%	284.63%	72.91%	100.00%	-
EY	1.52	6.43	4.57	3.03	1.67	6.51	4.74	-53.05%
YoY %	-76.36%	40.70%	50.83%	81.44%	-74.35%	37.34%	-	-
Horiz. %	32.07%	135.65%	96.41%	63.92%	35.23%	137.34%	100.00%	-
DY	1.36	2.67	2.43	1.15	1.25	2.49	2.54	-33.98%
YoY %	-49.06%	9.88%	111.30%	-8.00%	-49.80%	-1.97%	-	-
Horiz. %	53.54%	105.12%	95.67%	45.28%	49.21%	98.03%	100.00%	-
P/NAPS	1.59	1.71	1.91	2.05	1.96	2.04	2.03	-14.99%
YoY %	-7.02%	-10.47%	-6.83%	4.59%	-3.92%	0.49%	-	-
Horiz. %	78.33%	84.24%	94.09%	100.99%	96.55%	100.49%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:40:00

EMA 5

10 Mins

SELL

2024-05-24 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-24 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-24 16:15:00

EMA 5

5 Mins

SELL

2024-05-24 15:50:00

TURTLE SYSTEM 20

5 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

627

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

285

PTRANS

PERAK TRANSIT BERHAD

280

YTL

YTL CORPORATION BHD

262

SNS

SNS NETWORK TECHNOLOGY BERHAD

253

MAYBANK

MALAYAN BANKING BHD

231

PBBANK

PUBLIC BANK BHD

196

GENTING

GENTING BHD

161

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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