[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Cumulative Result
Revenue	2,121,899	1,507,513	1,040,223	512,795	2,399,918	1,776,649	1,222,873	44.44%
YoY %	40.75%	44.92%	102.85%	-78.63%	35.08%	45.28%	-	-
Horiz. %	173.52%	123.28%	85.06%	41.93%	196.25%	145.28%	100.00%	-
PBT	780,658	570,530	384,734	192,550	858,189	667,669	458,641	42.60%
YoY %	36.83%	48.29%	99.81%	-77.56%	28.54%	45.58%	-	-
Horiz. %	170.21%	124.40%	83.89%	41.98%	187.12%	145.58%	100.00%	-
Tax	-111,918	-62,504	-41,852	-19,687	-132,731	-97,203	-65,410	43.10%
YoY %	-79.06%	-49.35%	-112.59%	85.17%	-36.55%	-48.61%	-	-
Horiz. %	171.10%	95.56%	63.98%	30.10%	202.92%	148.61%	100.00%	-
NP	668,740	508,026	342,882	172,863	725,458	570,466	393,231	42.52%
YoY %	31.63%	48.16%	98.35%	-76.17%	27.17%	45.07%	-	-
Horiz. %	170.06%	129.19%	87.20%	43.96%	184.49%	145.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	626,133	474,035	321,346	161,233	682,138	528,460	368,027	42.56%
YoY %	32.09%	47.52%	99.31%	-76.36%	29.08%	43.59%	-	-
Horiz. %	170.13%	128.80%	87.32%	43.81%	185.35%	143.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.34%	10.96%	10.88%	10.22%	15.47%	14.56%	14.26%	-
YoY %	30.84%	0.74%	6.46%	-33.94%	6.25%	2.10%	-	-
Horiz. %	100.56%	76.86%	76.30%	71.67%	108.49%	102.10%	100.00%	-
Total Cost	1,453,159	999,487	697,341	339,932	1,674,460	1,206,183	829,642	45.35%
YoY %	45.39%	43.33%	105.14%	-79.70%	38.82%	45.39%	-	-
Horiz. %	175.15%	120.47%	84.05%	40.97%	201.83%	145.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,841,930	6,668,750	6,638,585	6,641,837	6,199,111	6,038,205	5,923,882	10.09%
YoY %	2.60%	0.45%	-0.05%	7.14%	2.66%	1.93%	-	-
Horiz. %	115.50%	112.57%	112.06%	112.12%	104.65%	101.93%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	289,095	288,898	144,317	144,387	282,849	280,846	139,934	62.28%
YoY %	0.07%	100.18%	-0.05%	-48.95%	0.71%	100.70%	-	-
Horiz. %	206.59%	206.45%	103.13%	103.18%	202.13%	200.70%	100.00%	-
Div Payout %	46.17%	60.94%	44.91%	89.55%	41.47%	53.14%	38.02%	-
YoY %	-24.24%	35.69%	-49.85%	115.94%	-21.96%	39.77%	-	-
Horiz. %	121.44%	160.28%	118.12%	235.53%	109.07%	139.77%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	6,841,930	6,668,750	6,638,585	6,641,837	6,199,111	6,038,205	5,923,882	10.09%
YoY %	2.60%	0.45%	-0.05%	7.14%	2.66%	1.93%	-	-
Horiz. %	115.50%	112.57%	112.06%	112.12%	104.65%	101.93%	100.00%	-
NOSH	2,409,130	2,407,491	2,405,284	2,406,462	2,357,076	2,340,389	2,332,237	2.18%
YoY %	0.07%	0.09%	-0.05%	2.10%	0.71%	0.35%	-	-
Horiz. %	103.30%	103.23%	103.13%	103.18%	101.07%	100.35%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	31.52%	33.70%	32.96%	33.71%	30.23%	32.11%	32.16%	-
YoY %	-6.47%	2.25%	-2.22%	11.51%	-5.85%	-0.16%	-	-
Horiz. %	98.01%	104.79%	102.49%	104.82%	94.00%	99.84%	100.00%	-
ROE	9.15%	7.11%	4.84%	2.43%	11.00%	8.75%	6.21%	-
YoY %	28.69%	46.90%	99.18%	-77.91%	25.71%	40.90%	-	-
Horiz. %	147.34%	114.49%	77.94%	39.13%	177.13%	140.90%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	88.08	62.62	43.25	21.31	101.82	75.91	52.43	41.36%
YoY %	40.66%	44.79%	102.96%	-79.07%	34.13%	44.78%	-	-
Horiz. %	168.00%	119.44%	82.49%	40.64%	194.20%	144.78%	100.00%	-
EPS	25.99	19.69	13.36	6.70	28.94	22.58	15.78	39.50%
YoY %	32.00%	47.38%	99.40%	-76.85%	28.17%	43.09%	-	-
Horiz. %	164.70%	124.78%	84.66%	42.46%	183.40%	143.09%	100.00%	-
DPS	12.00	12.00	6.00	6.00	12.00	12.00	6.00	58.80%
YoY %	0.00%	100.00%	0.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	2.84	2.77	2.76	2.76	2.63	2.58	2.54	7.73%
YoY %	2.53%	0.36%	0.00%	4.94%	1.94%	1.57%	-	-
Horiz. %	111.81%	109.06%	108.66%	108.66%	103.54%	101.57%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,406,462
RPS	76.54	54.38	37.52	18.50	86.57	64.09	44.11	44.44%
YoY %	40.75%	44.94%	102.81%	-78.63%	35.08%	45.30%	-	-
Horiz. %	173.52%	123.28%	85.06%	41.94%	196.26%	145.30%	100.00%	-
EPS	22.59	17.10	11.59	5.82	24.61	19.06	13.28	42.54%
YoY %	32.11%	47.54%	99.14%	-76.35%	29.12%	43.52%	-	-
Horiz. %	170.11%	128.77%	87.27%	43.83%	185.32%	143.52%	100.00%	-
DPS	10.43	10.42	5.21	5.21	10.20	10.13	5.05	62.25%
YoY %	0.10%	100.00%	0.00%	-48.92%	0.69%	100.59%	-	-
Horiz. %	206.53%	206.34%	103.17%	103.17%	201.98%	200.59%	100.00%	-
NAPS	2.4679	2.4055	2.3946	2.3958	2.2361	2.178	2.1368	10.08%
YoY %	2.59%	0.46%	-0.05%	7.14%	2.67%	1.93%	-	-
Horiz. %	115.50%	112.57%	112.06%	112.12%	104.65%	101.93%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	4.82	4.75	4.57	4.50	4.82	5.23	5.07	-
P/RPS	5.47	7.59	10.57	21.12	4.73	6.89	9.67	-31.62%
YoY %	-27.93%	-28.19%	-49.95%	346.51%	-31.35%	-28.75%	-	-
Horiz. %	56.57%	78.49%	109.31%	218.41%	48.91%	71.25%	100.00%	-
P/EPS	18.55	24.12	34.21	67.16	16.66	23.16	32.13	-30.68%
YoY %	-23.09%	-29.49%	-49.06%	303.12%	-28.07%	-27.92%	-	-
Horiz. %	57.73%	75.07%	106.47%	209.03%	51.85%	72.08%	100.00%	-
EY	5.39	4.15	2.92	1.49	6.00	4.32	3.11	44.33%
YoY %	29.88%	42.12%	95.97%	-75.17%	38.89%	38.91%	-	-
Horiz. %	173.31%	133.44%	93.89%	47.91%	192.93%	138.91%	100.00%	-
DY	2.49	2.53	1.31	1.33	2.49	2.29	1.18	64.59%
YoY %	-1.58%	93.13%	-1.50%	-46.59%	8.73%	94.07%	-	-
Horiz. %	211.02%	214.41%	111.02%	112.71%	211.02%	194.07%	100.00%	-
P/NAPS	1.70	1.71	1.66	1.63	1.83	2.03	2.00	-10.27%
YoY %	-0.58%	3.01%	1.84%	-10.93%	-9.85%	1.50%	-	-
Horiz. %	85.00%	85.50%	83.00%	81.50%	91.50%	101.50%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/16	29/06/16	24/03/16	16/12/15	28/09/15	23/06/15	26/03/15	-
Price	4.90	4.81	4.81	4.40	4.50	4.94	5.20	-
P/RPS	5.56	7.68	11.12	20.65	4.42	6.51	9.92	-32.04%
YoY %	-27.60%	-30.94%	-46.15%	367.19%	-32.10%	-34.38%	-	-
Horiz. %	56.05%	77.42%	112.10%	208.17%	44.56%	65.62%	100.00%	-
P/EPS	18.85	24.43	36.00	65.67	15.55	21.88	32.95	-31.11%
YoY %	-22.84%	-32.14%	-45.18%	322.32%	-28.93%	-33.60%	-	-
Horiz. %	57.21%	74.14%	109.26%	199.30%	47.19%	66.40%	100.00%	-
EY	5.30	4.09	2.78	1.52	6.43	4.57	3.03	45.22%
YoY %	29.58%	47.12%	82.89%	-76.36%	40.70%	50.83%	-	-
Horiz. %	174.92%	134.98%	91.75%	50.17%	212.21%	150.83%	100.00%	-
DY	2.45	2.49	1.25	1.36	2.67	2.43	1.15	65.64%
YoY %	-1.61%	99.20%	-8.09%	-49.06%	9.88%	111.30%	-	-
Horiz. %	213.04%	216.52%	108.70%	118.26%	232.17%	211.30%	100.00%	-
P/NAPS	1.73	1.74	1.74	1.59	1.71	1.91	2.05	-10.70%
YoY %	-0.57%	0.00%	9.43%	-7.02%	-10.47%	-6.83%	-	-
Horiz. %	84.39%	84.88%	84.88%	77.56%	83.41%	93.17%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:40:00

EMA 5

10 Mins

BUY

2024-06-28 16:40:00

EMA 5

5 Mins

BUY

2024-06-28 16:40:00

ADX

5 Mins

BUY

2024-06-28 16:40:00

VOLUME BREAKOUT

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

922

JCY

JCY INTERNATIONAL BERHAD

633

DNEX

DAGANG NEXCHANGE BERHAD

606

GENTING

GENTING BHD

591

YTLPOWR

YTL POWER INTERNATIONAL BHD

556

MAYBANK

MALAYAN BANKING BHD

487

MYEG

MY E.G. SERVICES BHD

487

SAPNRG

SAPURA ENERGY BERHAD

471

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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