[GAMUDA] QoQ TTM Result on 30-Apr-2017 [#3]

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
TTM Result
Revenue	3,627,222	3,478,345	3,211,403	2,812,633	2,440,437	2,113,985	2,121,899	42.82%
YoY %	4.28%	8.31%	14.18%	15.25%	15.44%	-0.37%	-	-
Horiz. %	170.94%	163.93%	151.35%	132.55%	115.01%	99.63%	100.00%	-
PBT	929,383	879,681	826,002	855,680	820,185	793,755	780,658	12.29%
YoY %	5.65%	6.50%	-3.47%	4.33%	3.33%	1.68%	-	-
Horiz. %	119.05%	112.68%	105.81%	109.61%	105.06%	101.68%	100.00%	-
Tax	-185,587	-180,713	-169,777	-162,289	-140,108	-122,846	-111,918	39.96%
YoY %	-2.70%	-6.44%	-4.61%	-15.83%	-14.05%	-9.76%	-	-
Horiz. %	165.82%	161.47%	151.70%	145.01%	125.19%	109.76%	100.00%	-
NP	743,796	698,968	656,225	693,391	680,077	670,909	668,740	7.32%
YoY %	6.41%	6.51%	-5.36%	1.96%	1.37%	0.32%	-	-
Horiz. %	111.22%	104.52%	98.13%	103.69%	101.70%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	687,958	642,962	602,093	651,438	633,195	627,048	626,133	6.46%
YoY %	7.00%	6.79%	-7.57%	2.88%	0.98%	0.15%	-	-
Horiz. %	109.87%	102.69%	96.16%	104.04%	101.13%	100.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	20.54%	20.55%	18.97%	17.08%	15.48%	14.34%	-
YoY %	-2.78%	-0.05%	8.33%	11.07%	10.34%	7.95%	-	-
Horiz. %	139.26%	143.24%	143.31%	132.29%	119.11%	107.95%	100.00%	-
Total Cost	2,883,426	2,779,377	2,555,178	2,119,242	1,760,360	1,443,076	1,453,159	57.70%
YoY %	3.74%	8.77%	20.57%	20.39%	21.99%	-0.69%	-	-
Horiz. %	198.42%	191.26%	175.84%	145.84%	121.14%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,538,943	7,656,779	7,461,825	7,453,994	7,270,845	7,139,352	6,867,381	6.39%
YoY %	-1.54%	2.61%	0.11%	2.52%	1.84%	3.96%	-	-
Horiz. %	109.78%	111.49%	108.66%	108.54%	105.88%	103.96%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	292,926	292,926	290,887	290,887	289,707	289,707	288,888	0.92%
YoY %	0.00%	0.70%	0.00%	0.41%	0.00%	0.28%	-	-
Horiz. %	101.40%	101.40%	100.69%	100.69%	100.28%	100.28%	100.00%	-
Div Payout %	42.58%	45.56%	48.31%	44.65%	45.75%	46.20%	46.14%	-
YoY %	-6.54%	-5.69%	8.20%	-2.40%	-0.97%	0.13%	-	-
Horiz. %	92.28%	98.74%	104.70%	96.77%	99.15%	100.13%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	7,538,943	7,656,779	7,461,825	7,453,994	7,270,845	7,139,352	6,867,381	6.39%
YoY %	-1.54%	2.61%	0.11%	2.52%	1.84%	3.96%	-	-
Horiz. %	109.78%	111.49%	108.66%	108.54%	105.88%	103.96%	100.00%	-
NOSH	2,456,210	2,455,000	2,446,500	2,428,011	2,423,615	2,420,119	2,418,092	1.04%
YoY %	0.05%	0.35%	0.76%	0.18%	0.14%	0.08%	-	-
Horiz. %	101.58%	101.53%	101.17%	100.41%	100.23%	100.08%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	20.51%	20.09%	20.43%	24.65%	27.87%	31.74%	31.52%	-
YoY %	2.09%	-1.66%	-17.12%	-11.55%	-12.19%	0.70%	-	-
Horiz. %	65.07%	63.74%	64.82%	78.20%	88.42%	100.70%	100.00%	-
ROE	9.13%	8.40%	8.07%	8.74%	8.71%	8.78%	9.12%	-
YoY %	8.69%	4.09%	-7.67%	0.34%	-0.80%	-3.73%	-	-
Horiz. %	100.11%	92.11%	88.49%	95.83%	95.50%	96.27%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	147.71	141.74	131.27	115.84	100.69	87.35	87.75	41.37%
YoY %	4.21%	7.98%	13.32%	15.05%	15.27%	-0.46%	-	-
Horiz. %	168.33%	161.53%	149.60%	132.01%	114.75%	99.54%	100.00%	-
EPS	28.01	26.20	24.61	26.83	26.13	25.91	25.89	5.37%
YoY %	6.91%	6.46%	-8.27%	2.68%	0.85%	0.08%	-	-
Horiz. %	108.19%	101.20%	95.06%	103.63%	100.93%	100.08%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.07	3.12	3.05	3.07	3.00	2.95	2.84	5.31%
YoY %	-1.60%	2.30%	-0.65%	2.33%	1.69%	3.87%	-	-
Horiz. %	108.10%	109.86%	107.39%	108.10%	105.63%	103.87%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,428,011
RPS	130.96	125.59	115.95	101.55	88.11	76.33	76.61	42.82%
YoY %	4.28%	8.31%	14.18%	15.25%	15.43%	-0.37%	-	-
Horiz. %	170.94%	163.93%	151.35%	132.55%	115.01%	99.63%	100.00%	-
EPS	24.84	23.21	21.74	23.52	22.86	22.64	22.61	6.45%
YoY %	7.02%	6.76%	-7.57%	2.89%	0.97%	0.13%	-	-
Horiz. %	109.86%	102.65%	96.15%	104.02%	101.11%	100.13%	100.00%	-
DPS	10.58	10.58	10.50	10.50	10.46	10.46	10.43	0.95%
YoY %	0.00%	0.76%	0.00%	0.38%	0.00%	0.29%	-	-
Horiz. %	101.44%	101.44%	100.67%	100.67%	100.29%	100.29%	100.00%	-
NAPS	2.722	2.7645	2.6941	2.6913	2.6252	2.5777	2.4795	6.40%
YoY %	-1.54%	2.61%	0.10%	2.52%	1.84%	3.96%	-	-
Horiz. %	109.78%	111.49%	108.65%	108.54%	105.88%	103.96%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	5.12	5.25	5.30	5.27	4.81	4.91	4.82	-
P/RPS	3.47	3.70	4.04	4.55	4.78	5.62	5.49	-26.28%
YoY %	-6.22%	-8.42%	-11.21%	-4.81%	-14.95%	2.37%	-	-
Horiz. %	63.21%	67.40%	73.59%	82.88%	87.07%	102.37%	100.00%	-
P/EPS	18.28	20.04	21.54	19.64	18.41	18.95	18.61	-1.18%
YoY %	-8.78%	-6.96%	9.67%	6.68%	-2.85%	1.83%	-	-
Horiz. %	98.23%	107.68%	115.74%	105.53%	98.93%	101.83%	100.00%	-
EY	5.47	4.99	4.64	5.09	5.43	5.28	5.37	1.23%
YoY %	9.62%	7.54%	-8.84%	-6.26%	2.84%	-1.68%	-	-
Horiz. %	101.86%	92.92%	86.41%	94.79%	101.12%	98.32%	100.00%	-
DY	2.34	2.29	2.26	2.28	2.49	2.44	2.49	-4.04%
YoY %	2.18%	1.33%	-0.88%	-8.43%	2.05%	-2.01%	-	-
Horiz. %	93.98%	91.97%	90.76%	91.57%	100.00%	97.99%	100.00%	-
P/NAPS	1.67	1.68	1.74	1.72	1.60	1.66	1.70	-1.17%
YoY %	-0.60%	-3.45%	1.16%	7.50%	-3.61%	-2.35%	-	-
Horiz. %	98.24%	98.82%	102.35%	101.18%	94.12%	97.65%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	23/03/18	15/12/17	28/09/17	23/06/17	23/03/17	16/12/16	28/09/16	-
Price	5.12	4.75	5.29	5.45	5.25	4.81	4.90	-
P/RPS	3.47	3.35	4.03	4.70	5.21	5.51	5.58	-27.08%
YoY %	3.58%	-16.87%	-14.26%	-9.79%	-5.44%	-1.25%	-	-
Horiz. %	62.19%	60.04%	72.22%	84.23%	93.37%	98.75%	100.00%	-
P/EPS	18.28	18.13	21.49	20.31	20.09	18.56	18.92	-2.26%
YoY %	0.83%	-15.64%	5.81%	1.10%	8.24%	-1.90%	-	-
Horiz. %	96.62%	95.82%	113.58%	107.35%	106.18%	98.10%	100.00%	-
EY	5.47	5.52	4.65	4.92	4.98	5.39	5.28	2.37%
YoY %	-0.91%	18.71%	-5.49%	-1.20%	-7.61%	2.08%	-	-
Horiz. %	103.60%	104.55%	88.07%	93.18%	94.32%	102.08%	100.00%	-
DY	2.34	2.53	2.27	2.20	2.29	2.49	2.45	-3.00%
YoY %	-7.51%	11.45%	3.18%	-3.93%	-8.03%	1.63%	-	-
Horiz. %	95.51%	103.27%	92.65%	89.80%	93.47%	101.63%	100.00%	-
P/NAPS	1.67	1.52	1.73	1.78	1.75	1.63	1.73	-2.31%
YoY %	9.87%	-12.14%	-2.81%	1.71%	7.36%	-5.78%	-	-
Horiz. %	96.53%	87.86%	100.00%	102.89%	101.16%	94.22%	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 - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 11:15:00

EMA 5

5 Mins

BUY

2024-05-08 10:00:00

EMA 5

30 Mins

SELL

2024-05-08 10:00:00

EMA 5

10 Mins

SELL

2024-05-08 10:00:00

EMA 5

5 Mins

SELL

2024-05-08 09:20:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

351

HLIND

HONG LEONG INDUSTRIES BHD

350

PTRANS

PERAK TRANSIT BERHAD

348

MYEG

MY E.G. SERVICES BHD

293

CAPITALA

CAPITAL A BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

265

RANHILL

RANHILL UTILITIES BERHAD

251

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

Daily Stocks

BCMALL

0.015

+0.005

508,420,800

HSI-CXG

0.155

-0.01

271,607,400

HSI-HUT

0.21

0.00

123,033,700

MYEG

0.965

+0.045

106,425,800

0.11

0.00

92,298,900

CLASSITA

0.04

-0.005

79,064,900

INGENIEU

0.08

-0.005

44,518,500

HSI-HS2

0.11

-0.005

39,088,400

HEGROUP

0.58

+0.05

33,979,400

AIMFLEX

0.16

+0.005

31,836,600

More active Stocks

F&N

32.50

+0.30

81,800

LPI

12.30

+0.22

27,600

AYER

7.18

+0.17

4,200

SIMEPLT

4.63

+0.15

2,695,100

BURSA

7.92

+0.15

1,729,000

XIAOMI-C30

0.255

+0.135

27,000

AHEALTH

3.41

+0.11

629,200

LAGENDA

1.65

+0.10

1,667,000

AIRPORT

10.32

+0.10

1,226,700

PPB

15.98

+0.08

135,300

More gainer Stocks

DLADY

33.60

-0.70

17,600

AJI

19.04

-0.50

289,700

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

20,500

ARKA

1.92

-0.12

11,900

HARISON

9.32

-0.11

9,700

APOLLO

6.82

-0.11

5,300

TENAGA

12.38

-0.10

1,327,300

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