[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Cumulative Result
Revenue	1,776,649	1,222,873	569,636	2,229,572	1,637,576	1,003,748	486,120	137.83%
YoY %	45.28%	114.68%	-74.45%	36.15%	63.15%	106.48%	-	-
Horiz. %	365.48%	251.56%	117.18%	458.65%	336.87%	206.48%	100.00%	-
PBT	667,669	458,641	228,838	851,645	615,882	392,260	191,455	130.49%
YoY %	45.58%	100.42%	-73.13%	38.28%	57.01%	104.88%	-	-
Horiz. %	348.73%	239.56%	119.53%	444.83%	321.68%	204.88%	100.00%	-
Tax	-97,203	-65,410	-29,194	-116,562	-93,407	-50,635	-25,065	147.44%
YoY %	-48.61%	-124.05%	74.95%	-24.79%	-84.47%	-102.01%	-	-
Horiz. %	387.80%	260.96%	116.47%	465.04%	372.66%	202.01%	100.00%	-
NP	570,466	393,231	199,644	735,083	522,475	341,625	166,390	127.88%
YoY %	45.07%	96.97%	-72.84%	40.69%	52.94%	105.32%	-	-
Horiz. %	342.85%	236.33%	119.99%	441.78%	314.01%	205.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	528,460	368,027	185,849	719,398	513,513	335,595	165,480	117.32%
YoY %	43.59%	98.02%	-74.17%	40.09%	53.02%	102.80%	-	-
Horiz. %	319.35%	222.40%	112.31%	434.73%	310.32%	202.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.56%	14.26%	12.76%	13.69%	15.17%	12.91%	13.09%	-
YoY %	2.10%	11.76%	-6.79%	-9.76%	17.51%	-1.38%	-	-
Horiz. %	111.23%	108.94%	97.48%	104.58%	115.89%	98.62%	100.00%	-
Total Cost	1,206,183	829,642	369,992	1,494,489	1,115,101	662,123	319,730	142.92%
YoY %	45.39%	124.23%	-75.24%	34.02%	68.41%	107.09%	-	-
Horiz. %	377.25%	259.48%	115.72%	467.42%	348.76%	207.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	12.77%
YoY %	1.93%	4.08%	4.90%	1.97%	3.30%	2.11%	-	-
Horiz. %	119.70%	117.44%	112.83%	107.57%	105.48%	102.11%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	280,846	139,934	139,386	275,895	275,219	137,351	136,948	61.62%
YoY %	100.70%	0.39%	-49.48%	0.25%	100.38%	0.29%	-	-
Horiz. %	205.07%	102.18%	101.78%	201.46%	200.97%	100.29%	100.00%	-
Div Payout %	53.14%	38.02%	75.00%	38.35%	53.60%	40.93%	82.76%	-
YoY %	39.77%	-49.31%	95.57%	-28.45%	30.96%	-50.54%	-	-
Horiz. %	64.21%	45.94%	90.62%	46.34%	64.77%	49.46%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	5,044,286	12.77%
YoY %	1.93%	4.08%	4.90%	1.97%	3.30%	2.11%	-	-
Horiz. %	119.70%	117.44%	112.83%	107.57%	105.48%	102.11%	100.00%	-
NOSH	2,340,389	2,332,237	2,323,112	2,299,130	2,293,492	2,289,188	2,282,482	1.68%
YoY %	0.35%	0.39%	1.04%	0.25%	0.19%	0.29%	-	-
Horiz. %	102.54%	102.18%	101.78%	100.73%	100.48%	100.29%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	32.11%	32.16%	35.05%	32.97%	31.91%	34.03%	34.23%	-
YoY %	-0.16%	-8.25%	6.31%	3.32%	-6.23%	-0.58%	-	-
Horiz. %	93.81%	93.95%	102.40%	96.32%	93.22%	99.42%	100.00%	-
ROE	8.75%	6.21%	3.27%	13.26%	9.65%	6.52%	3.28%	-
YoY %	40.90%	89.91%	-75.34%	37.41%	48.01%	98.78%	-	-
Horiz. %	266.77%	189.33%	99.70%	404.27%	294.21%	198.78%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	75.91	52.43	24.52	96.97	71.40	43.85	21.30	133.86%
YoY %	44.78%	113.83%	-74.71%	35.81%	62.83%	105.87%	-	-
Horiz. %	356.38%	246.15%	115.12%	455.26%	335.21%	205.87%	100.00%	-
EPS	22.58	15.78	8.00	31.29	22.39	14.66	7.25	113.71%
YoY %	43.09%	97.25%	-74.43%	39.75%	52.73%	102.21%	-	-
Horiz. %	311.45%	217.66%	110.34%	431.59%	308.83%	202.21%	100.00%	-
DPS	12.00	6.00	6.00	12.00	12.00	6.00	6.00	58.94%
YoY %	100.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	2.58	2.54	2.45	2.36	2.32	2.25	2.21	10.90%
YoY %	1.57%	3.67%	3.81%	1.72%	3.11%	1.81%	-	-
Horiz. %	116.74%	114.93%	110.86%	106.79%	104.98%	101.81%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,315,916
RPS	64.12	44.14	20.56	80.47	59.10	36.23	17.55	137.77%
YoY %	45.27%	114.69%	-74.45%	36.16%	63.12%	106.44%	-	-
Horiz. %	365.36%	251.51%	117.15%	458.52%	336.75%	206.44%	100.00%	-
EPS	19.07	13.28	6.71	25.96	18.53	12.11	5.97	117.35%
YoY %	43.60%	97.91%	-74.15%	40.10%	53.01%	102.85%	-	-
Horiz. %	319.43%	222.45%	112.40%	434.84%	310.39%	202.85%	100.00%	-
DPS	10.14	5.05	5.03	9.96	9.93	4.96	4.94	61.72%
YoY %	100.79%	0.40%	-49.50%	0.30%	100.20%	0.40%	-	-
Horiz. %	205.26%	102.23%	101.82%	201.62%	201.01%	100.40%	100.00%	-
NAPS	2.1793	2.1381	2.0542	1.9583	1.9204	1.859	1.8206	12.77%
YoY %	1.93%	4.08%	4.90%	1.97%	3.30%	2.11%	-	-
Horiz. %	119.70%	117.44%	112.83%	107.56%	105.48%	102.11%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	5.23	5.07	5.12	4.78	4.61	4.47	4.87	-
P/RPS	6.89	9.67	20.88	4.93	6.46	10.19	22.87	-55.15%
YoY %	-28.75%	-53.69%	323.53%	-23.68%	-36.60%	-55.44%	-	-
Horiz. %	30.13%	42.28%	91.30%	21.56%	28.25%	44.56%	100.00%	-
P/EPS	23.16	32.13	64.00	15.28	20.59	30.49	67.17	-50.92%
YoY %	-27.92%	-49.80%	318.85%	-25.79%	-32.47%	-54.61%	-	-
Horiz. %	34.48%	47.83%	95.28%	22.75%	30.65%	45.39%	100.00%	-
EY	4.32	3.11	1.56	6.55	4.86	3.28	1.49	103.72%
YoY %	38.91%	99.36%	-76.18%	34.77%	48.17%	120.13%	-	-
Horiz. %	289.93%	208.72%	104.70%	439.60%	326.17%	220.13%	100.00%	-
DY	2.29	1.18	1.17	2.51	2.60	1.34	1.23	51.51%
YoY %	94.07%	0.85%	-53.39%	-3.46%	94.03%	8.94%	-	-
Horiz. %	186.18%	95.93%	95.12%	204.07%	211.38%	108.94%	100.00%	-
P/NAPS	2.03	2.00	2.09	2.03	1.99	1.99	2.20	-5.23%
YoY %	1.50%	-4.31%	2.96%	2.01%	0.00%	-9.55%	-	-
Horiz. %	92.27%	90.91%	95.00%	92.27%	90.45%	90.45%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	27/03/14	17/12/13	-
Price	4.94	5.20	4.80	4.81	4.72	4.64	4.64	-
P/RPS	6.51	9.92	19.58	4.96	6.61	10.58	21.79	-55.40%
YoY %	-34.38%	-49.34%	294.76%	-24.96%	-37.52%	-51.45%	-	-
Horiz. %	29.88%	45.53%	89.86%	22.76%	30.34%	48.55%	100.00%	-
P/EPS	21.88	32.95	60.00	15.37	21.08	31.65	64.00	-51.20%
YoY %	-33.60%	-45.08%	290.37%	-27.09%	-33.40%	-50.55%	-	-
Horiz. %	34.19%	51.48%	93.75%	24.02%	32.94%	49.45%	100.00%	-
EY	4.57	3.03	1.67	6.51	4.74	3.16	1.56	105.13%
YoY %	50.83%	81.44%	-74.35%	37.34%	50.00%	102.56%	-	-
Horiz. %	292.95%	194.23%	107.05%	417.31%	303.85%	202.56%	100.00%	-
DY	2.43	1.15	1.25	2.49	2.54	1.29	1.29	52.70%
YoY %	111.30%	-8.00%	-49.80%	-1.97%	96.90%	0.00%	-	-
Horiz. %	188.37%	89.15%	96.90%	193.02%	196.90%	100.00%	100.00%	-
P/NAPS	1.91	2.05	1.96	2.04	2.03	2.06	2.10	-6.14%
YoY %	-6.83%	4.59%	-3.92%	0.49%	-1.46%	-1.90%	-	-
Horiz. %	90.95%	97.62%	93.33%	97.14%	96.67%	98.10%	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 - 14 June 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

290

HLIND

HONG LEONG INDUSTRIES BHD

278

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

151

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

K-ONE TECHNOLOGY BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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