[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2018 [#2]

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Cumulative Result
Revenue	903,882	4,227,060	3,012,248	1,774,580	771,823	3,211,403	2,198,247	-44.61%
YoY %	-78.62%	40.33%	69.74%	129.92%	-75.97%	46.09%	-	-
Horiz. %	41.12%	192.29%	137.03%	80.73%	35.11%	146.09%	100.00%	-
PBT	226,161	729,302	781,555	527,642	259,326	826,002	645,552	-50.20%
YoY %	-68.99%	-6.69%	48.12%	103.47%	-68.60%	27.95%	-	-
Horiz. %	35.03%	112.97%	121.07%	81.74%	40.17%	127.95%	100.00%	-
Tax	-39,714	-164,945	-127,036	-85,852	-41,551	-169,777	-112,875	-50.06%
YoY %	75.92%	-29.84%	-47.97%	-106.62%	75.53%	-50.41%	-	-
Horiz. %	35.18%	146.13%	112.55%	76.06%	36.81%	150.41%	100.00%	-
NP	186,447	564,357	654,519	441,790	217,775	656,225	532,677	-50.23%
YoY %	-66.96%	-13.78%	48.15%	102.87%	-66.81%	23.19%	-	-
Horiz. %	35.00%	105.95%	122.87%	82.94%	40.88%	123.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,038	513,883	614,961	414,273	203,017	602,093	499,340	-50.75%
YoY %	-66.52%	-16.44%	48.44%	104.06%	-66.28%	20.58%	-	-
Horiz. %	34.45%	102.91%	123.15%	82.96%	40.66%	120.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.56%	22.62%	16.25%	16.27%	16.02%	20.55%	17.49%	-
YoY %	-22.37%	39.20%	-0.12%	1.56%	-22.04%	17.50%	-	-
Horiz. %	100.40%	129.33%	92.91%	93.02%	91.60%	117.50%	100.00%	-
Total Cost	717,435	3,662,703	2,357,729	1,332,790	554,048	2,555,178	1,665,570	-42.87%
YoY %	-80.41%	55.35%	76.90%	140.55%	-78.32%	53.41%	-	-
Horiz. %	43.07%	219.91%	141.56%	80.02%	33.26%	153.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,799,714	7,575,172	7,747,954	7,538,943	7,656,779	7,410,748	7,441,620	3.17%
YoY %	2.96%	-2.23%	2.77%	-1.54%	3.32%	-0.41%	-	-
Horiz. %	104.81%	101.79%	104.12%	101.31%	102.89%	99.59%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	148,095	296,097	295,160	147,340	147,245	291,570	290,877	-36.16%
YoY %	-49.98%	0.32%	100.33%	0.06%	-49.50%	0.24%	-	-
Horiz. %	50.91%	101.79%	101.47%	50.65%	50.62%	100.24%	100.00%	-
Div Payout %	86.08%	57.62%	48.00%	35.57%	72.53%	48.43%	58.25%	-
YoY %	49.39%	20.04%	34.95%	-50.96%	49.76%	-16.86%	-	-
Horiz. %	147.78%	98.92%	82.40%	61.06%	124.52%	83.14%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	7,799,714	7,575,172	7,747,954	7,538,943	7,656,779	7,410,748	7,441,620	3.17%
YoY %	2.96%	-2.23%	2.77%	-1.54%	3.32%	-0.41%	-	-
Horiz. %	104.81%	101.79%	104.12%	101.31%	102.89%	99.59%	100.00%	-
NOSH	2,468,264	2,467,991	2,462,129	2,456,210	2,455,000	2,429,753	2,423,980	1.21%
YoY %	0.01%	0.24%	0.24%	0.05%	1.04%	0.24%	-	-
Horiz. %	101.83%	101.82%	101.57%	101.33%	101.28%	100.24%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	20.63%	13.35%	21.73%	24.90%	28.22%	20.43%	24.23%	-
YoY %	54.53%	-38.56%	-12.73%	-11.76%	38.13%	-15.68%	-	-
Horiz. %	85.14%	55.10%	89.68%	102.77%	116.47%	84.32%	100.00%	-
ROE	2.21%	6.78%	7.94%	5.50%	2.65%	8.12%	6.71%	-
YoY %	-67.40%	-14.61%	44.36%	107.55%	-67.36%	21.01%	-	-
Horiz. %	32.94%	101.04%	118.33%	81.97%	39.49%	121.01%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	36.62	171.31	122.47	72.26	31.45	132.17	90.69	-45.27%
YoY %	-78.62%	39.88%	69.49%	129.76%	-76.20%	45.74%	-	-
Horiz. %	40.38%	188.90%	135.04%	79.68%	34.68%	145.74%	100.00%	-
EPS	6.97	20.89	25.03	16.88	8.27	24.78	20.60	-51.34%
YoY %	-66.63%	-16.54%	48.28%	104.11%	-66.63%	20.29%	-	-
Horiz. %	33.83%	101.41%	121.50%	81.94%	40.15%	120.29%	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	3.16	3.07	3.15	3.07	3.12	3.05	3.07	1.93%
YoY %	2.93%	-2.54%	2.61%	-1.60%	2.30%	-0.65%	-	-
Horiz. %	102.93%	100.00%	102.61%	100.00%	101.63%	99.35%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,456,210
RPS	32.64	152.62	108.76	64.07	27.87	115.95	79.37	-44.60%
YoY %	-78.61%	40.33%	69.75%	129.89%	-75.96%	46.09%	-	-
Horiz. %	41.12%	192.29%	137.03%	80.72%	35.11%	146.09%	100.00%	-
EPS	6.21	18.55	22.20	14.96	7.33	21.74	18.03	-50.76%
YoY %	-66.52%	-16.44%	48.40%	104.09%	-66.28%	20.58%	-	-
Horiz. %	34.44%	102.88%	123.13%	82.97%	40.65%	120.58%	100.00%	-
DPS	5.35	10.69	10.66	5.32	5.32	10.53	10.50	-36.12%
YoY %	-49.95%	0.28%	100.38%	0.00%	-49.48%	0.29%	-	-
Horiz. %	50.95%	101.81%	101.52%	50.67%	50.67%	100.29%	100.00%	-
NAPS	2.8161	2.7351	2.7975	2.722	2.7645	2.6757	2.6869	3.17%
YoY %	2.96%	-2.23%	2.77%	-1.54%	3.32%	-0.42%	-	-
Horiz. %	104.81%	101.79%	104.12%	101.31%	102.89%	99.58%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	2.39	3.87	5.14	5.12	5.25	5.30	5.27	-
P/RPS	6.53	2.26	4.20	7.09	16.69	4.01	5.81	8.07%
YoY %	188.94%	-46.19%	-40.76%	-57.52%	316.21%	-30.98%	-	-
Horiz. %	112.39%	38.90%	72.29%	122.03%	287.26%	69.02%	100.00%	-
P/EPS	34.29	18.58	20.56	30.35	63.46	21.39	25.58	21.51%
YoY %	84.55%	-9.63%	-32.26%	-52.17%	196.68%	-16.38%	-	-
Horiz. %	134.05%	72.63%	80.38%	118.65%	248.08%	83.62%	100.00%	-
EY	2.92	5.38	4.86	3.29	1.58	4.68	3.91	-17.64%
YoY %	-45.72%	10.70%	47.72%	108.23%	-66.24%	19.69%	-	-
Horiz. %	74.68%	137.60%	124.30%	84.14%	40.41%	119.69%	100.00%	-
DY	2.51	3.10	2.33	1.17	1.14	2.26	2.28	6.59%
YoY %	-19.03%	33.05%	99.15%	2.63%	-49.56%	-0.88%	-	-
Horiz. %	110.09%	135.96%	102.19%	51.32%	50.00%	99.12%	100.00%	-
P/NAPS	0.76	1.26	1.63	1.67	1.68	1.74	1.72	-41.90%
YoY %	-39.68%	-22.70%	-2.40%	-0.60%	-3.45%	1.16%	-	-
Horiz. %	44.19%	73.26%	94.77%	97.09%	97.67%	101.16%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/18	28/09/18	27/06/18	23/03/18	15/12/17	28/09/17	23/06/17	-
Price	2.28	3.36	3.22	5.12	4.75	5.29	5.45	-
P/RPS	6.23	1.96	2.63	7.09	15.10	4.00	6.01	2.41%
YoY %	217.86%	-25.48%	-62.91%	-53.05%	277.50%	-33.44%	-	-
Horiz. %	103.66%	32.61%	43.76%	117.97%	251.25%	66.56%	100.00%	-
P/EPS	32.71	16.13	12.88	30.35	57.42	21.35	26.46	15.13%
YoY %	102.79%	25.23%	-57.56%	-47.14%	168.95%	-19.31%	-	-
Horiz. %	123.62%	60.96%	48.68%	114.70%	217.01%	80.69%	100.00%	-
EY	3.06	6.20	7.76	3.29	1.74	4.68	3.78	-13.10%
YoY %	-50.65%	-20.10%	135.87%	89.08%	-62.82%	23.81%	-	-
Horiz. %	80.95%	164.02%	205.29%	87.04%	46.03%	123.81%	100.00%	-
DY	2.63	3.57	3.73	1.17	1.26	2.27	2.20	12.60%
YoY %	-26.33%	-4.29%	218.80%	-7.14%	-44.49%	3.18%	-	-
Horiz. %	119.55%	162.27%	169.55%	53.18%	57.27%	103.18%	100.00%	-
P/NAPS	0.72	1.09	1.02	1.67	1.52	1.73	1.78	-45.21%
YoY %	-33.94%	6.86%	-38.92%	9.87%	-12.14%	-2.81%	-	-
Horiz. %	40.45%	61.24%	57.30%	93.82%	85.39%	97.19%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

143

HLCAP

HONG LEONG CAPITAL BERHAD

138

MYEG

MY E.G. SERVICES BHD

129

SAPNRG

SAPURA ENERGY BERHAD

123

PBBANK

PUBLIC BANK BHD

114

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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