[GAMUDA] QoQ TTM Result on 30-Apr-2016 [#3]

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
TTM Result
Revenue	2,440,437	2,113,985	2,121,899	2,130,782	2,217,268	2,343,077	2,399,918	1.11%
YoY %	15.44%	-0.37%	-0.42%	-3.90%	-5.37%	-2.37%	-	-
Horiz. %	101.69%	88.09%	88.42%	88.79%	92.39%	97.63%	100.00%	-
PBT	820,185	793,755	780,658	761,050	784,282	821,901	858,189	-2.96%
YoY %	3.33%	1.68%	2.58%	-2.96%	-4.58%	-4.23%	-	-
Horiz. %	95.57%	92.49%	90.97%	88.68%	91.39%	95.77%	100.00%	-
Tax	-140,108	-122,846	-111,918	-98,032	-109,173	-123,224	-132,731	3.65%
YoY %	-14.05%	-9.76%	-14.16%	10.20%	11.40%	7.16%	-	-
Horiz. %	105.56%	92.55%	84.32%	73.86%	82.25%	92.84%	100.00%	-
NP	680,077	670,909	668,740	663,018	675,109	698,677	725,458	-4.19%
YoY %	1.37%	0.32%	0.86%	-1.79%	-3.37%	-3.69%	-	-
Horiz. %	93.74%	92.48%	92.18%	91.39%	93.06%	96.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	633,195	627,048	626,133	627,713	635,457	657,522	682,138	-4.82%
YoY %	0.98%	0.15%	-0.25%	-1.22%	-3.36%	-3.61%	-	-
Horiz. %	92.83%	91.92%	91.79%	92.02%	93.16%	96.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	15.48%	14.34%	12.88%	13.92%	14.99%	15.47%	-
YoY %	10.34%	7.95%	11.34%	-7.47%	-7.14%	-3.10%	-	-
Horiz. %	110.41%	100.06%	92.70%	83.26%	89.98%	96.90%	100.00%	-
Total Cost	1,760,360	1,443,076	1,453,159	1,467,764	1,542,159	1,644,400	1,674,460	3.37%
YoY %	21.99%	-0.69%	-1.00%	-4.82%	-6.22%	-1.80%	-	-
Horiz. %	105.13%	86.18%	86.78%	87.66%	92.10%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,270,845	7,139,352	6,867,381	6,671,112	6,645,291	6,641,837	6,325,088	9.68%
YoY %	1.84%	3.96%	2.94%	0.39%	0.05%	5.01%	-	-
Horiz. %	114.95%	112.87%	108.57%	105.47%	105.06%	105.01%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	289,707	289,707	288,888	288,888	285,738	285,738	280,737	2.10%
YoY %	0.00%	0.28%	0.00%	1.10%	0.00%	1.78%	-	-
Horiz. %	103.20%	103.20%	102.90%	102.90%	101.78%	101.78%	100.00%	-
Div Payout %	45.75%	46.20%	46.14%	46.02%	44.97%	43.46%	41.16%	-
YoY %	-0.97%	0.13%	0.26%	2.33%	3.47%	5.59%	-	-
Horiz. %	111.15%	112.24%	112.10%	111.81%	109.26%	105.59%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	7,270,845	7,139,352	6,867,381	6,671,112	6,645,291	6,641,837	6,325,088	9.68%
YoY %	1.84%	3.96%	2.94%	0.39%	0.05%	5.01%	-	-
Horiz. %	114.95%	112.87%	108.57%	105.47%	105.06%	105.01%	100.00%	-
NOSH	2,423,615	2,420,119	2,418,092	2,408,343	2,407,714	2,406,462	2,404,976	0.51%
YoY %	0.14%	0.08%	0.40%	0.03%	0.05%	0.06%	-	-
Horiz. %	100.78%	100.63%	100.55%	100.14%	100.11%	100.06%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	27.87%	31.74%	31.52%	31.12%	30.45%	29.82%	30.23%	-
YoY %	-12.19%	0.70%	1.29%	2.20%	2.11%	-1.36%	-	-
Horiz. %	92.19%	105.00%	104.27%	102.94%	100.73%	98.64%	100.00%	-
ROE	8.71%	8.78%	9.12%	9.41%	9.56%	9.90%	10.78%	-
YoY %	-0.80%	-3.73%	-3.08%	-1.57%	-3.43%	-8.16%	-	-
Horiz. %	80.80%	81.45%	84.60%	87.29%	88.68%	91.84%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	100.69	87.35	87.75	88.47	92.09	97.37	99.79	0.59%
YoY %	15.27%	-0.46%	-0.81%	-3.93%	-5.42%	-2.43%	-	-
Horiz. %	100.90%	87.53%	87.93%	88.66%	92.28%	97.57%	100.00%	-
EPS	26.13	25.91	25.89	26.06	26.39	27.32	28.36	-5.28%
YoY %	0.85%	0.08%	-0.65%	-1.25%	-3.40%	-3.67%	-	-
Horiz. %	92.14%	91.36%	91.29%	91.89%	93.05%	96.33%	100.00%	-
DPS	12.00	12.00	12.00	12.00	11.87	11.87	11.67	1.86%
YoY %	0.00%	0.00%	0.00%	1.10%	0.00%	1.71%	-	-
Horiz. %	102.83%	102.83%	102.83%	102.83%	101.71%	101.71%	100.00%	-
NAPS	3.00	2.95	2.84	2.77	2.76	2.76	2.63	9.12%
YoY %	1.69%	3.87%	2.53%	0.36%	0.00%	4.94%	-	-
Horiz. %	114.07%	112.17%	107.98%	105.32%	104.94%	104.94%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,408,343
RPS	88.11	76.33	76.61	76.93	80.06	84.60	86.65	1.11%
YoY %	15.43%	-0.37%	-0.42%	-3.91%	-5.37%	-2.37%	-	-
Horiz. %	101.68%	88.09%	88.41%	88.78%	92.39%	97.63%	100.00%	-
EPS	22.86	22.64	22.61	22.66	22.94	23.74	24.63	-4.82%
YoY %	0.97%	0.13%	-0.22%	-1.22%	-3.37%	-3.61%	-	-
Horiz. %	92.81%	91.92%	91.80%	92.00%	93.14%	96.39%	100.00%	-
DPS	10.46	10.46	10.43	10.43	10.32	10.32	10.14	2.08%
YoY %	0.00%	0.29%	0.00%	1.07%	0.00%	1.78%	-	-
Horiz. %	103.16%	103.16%	102.86%	102.86%	101.78%	101.78%	100.00%	-
NAPS	2.6252	2.5777	2.4795	2.4087	2.3993	2.3981	2.2837	9.68%
YoY %	1.84%	3.96%	2.94%	0.39%	0.05%	5.01%	-	-
Horiz. %	114.95%	112.87%	108.57%	105.47%	105.06%	105.01%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	4.81	4.91	4.82	4.75	4.57	4.50	4.82	-
P/RPS	4.78	5.62	5.49	5.37	4.96	4.62	4.83	-0.68%
YoY %	-14.95%	2.37%	2.23%	8.27%	7.36%	-4.35%	-	-
Horiz. %	98.96%	116.36%	113.66%	111.18%	102.69%	95.65%	100.00%	-
P/EPS	18.41	18.95	18.61	18.22	17.32	16.47	16.99	5.47%
YoY %	-2.85%	1.83%	2.14%	5.20%	5.16%	-3.06%	-	-
Horiz. %	108.36%	111.54%	109.54%	107.24%	101.94%	96.94%	100.00%	-
EY	5.43	5.28	5.37	5.49	5.78	6.07	5.88	-5.14%
YoY %	2.84%	-1.68%	-2.19%	-5.02%	-4.78%	3.23%	-	-
Horiz. %	92.35%	89.80%	91.33%	93.37%	98.30%	103.23%	100.00%	-
DY	2.49	2.44	2.49	2.53	2.60	2.64	2.42	1.91%
YoY %	2.05%	-2.01%	-1.58%	-2.69%	-1.52%	9.09%	-	-
Horiz. %	102.89%	100.83%	102.89%	104.55%	107.44%	109.09%	100.00%	-
P/NAPS	1.60	1.66	1.70	1.71	1.66	1.63	1.83	-8.52%
YoY %	-3.61%	-2.35%	-0.58%	3.01%	1.84%	-10.93%	-	-
Horiz. %	87.43%	90.71%	92.90%	93.44%	90.71%	89.07%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	23/03/17	16/12/16	28/09/16	29/06/16	24/03/16	16/12/15	28/09/15	-
Price	5.25	4.81	4.90	4.81	4.81	4.40	4.50	-
P/RPS	5.21	5.51	5.58	5.44	5.22	4.52	4.51	10.04%
YoY %	-5.44%	-1.25%	2.57%	4.21%	15.49%	0.22%	-	-
Horiz. %	115.52%	122.17%	123.73%	120.62%	115.74%	100.22%	100.00%	-
P/EPS	20.09	18.56	18.92	18.45	18.22	16.10	15.87	16.93%
YoY %	8.24%	-1.90%	2.55%	1.26%	13.17%	1.45%	-	-
Horiz. %	126.59%	116.95%	119.22%	116.26%	114.81%	101.45%	100.00%	-
EY	4.98	5.39	5.28	5.42	5.49	6.21	6.30	-14.44%
YoY %	-7.61%	2.08%	-2.58%	-1.28%	-11.59%	-1.43%	-	-
Horiz. %	79.05%	85.56%	83.81%	86.03%	87.14%	98.57%	100.00%	-
DY	2.29	2.49	2.45	2.49	2.47	2.70	2.59	-7.84%
YoY %	-8.03%	1.63%	-1.61%	0.81%	-8.52%	4.25%	-	-
Horiz. %	88.42%	96.14%	94.59%	96.14%	95.37%	104.25%	100.00%	-
P/NAPS	1.75	1.63	1.73	1.74	1.74	1.59	1.71	1.54%
YoY %	7.36%	-5.78%	-0.57%	0.00%	9.43%	-7.02%	-	-
Horiz. %	102.34%	95.32%	101.17%	101.75%	101.75%	92.98%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

371

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

PTRANS

PERAK TRANSIT BERHAD

333

HLIND

HONG LEONG INDUSTRIES BHD

329

SNS

SNS NETWORK TECHNOLOGY BERHAD

284

MYEG

MY E.G. SERVICES BHD

265

YTL

YTL CORPORATION BHD

245

DNEX

DAGANG NEXCHANGE BERHAD

229

PBBANK

PUBLIC BANK BHD

205

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.115

+0.005

41,097,100

BSLCORP-OR

0.005

0.00

12,469,600

SNS

0.495

+0.025

9,725,500

ICONIC-OR

0.005

0.00

6,870,400

SENDAI

0.47

+0.01

6,658,100

BPURI

0.075

+0.005

6,523,400

VELESTO

0.27

+0.005

6,209,300

More active Stocks

NESTLE

128.20

+0.20

500

CARLSBG

18.88

+0.18

16,000

PANAMY

19.30

+0.18

1,300

CHGP

2.50

+0.09

191,200

AIRPORT

10.28

+0.08

23,800

HLBANK

19.42

+0.08

4,900

FAVCO

2.22

+0.06

72,200

PETGAS

18.20

+0.06

400

LUXCHEM

0.63

+0.055

2,401,000

YTLPOWR

4.96

+0.05

1,541,600

More gainer Stocks

AJI

19.60

-0.44

74,100

DLADY

34.24

-0.26

600

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PERTAMA

2.32

-0.08

474,200

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