[GAMUDA] QoQ TTM Result on 31-Jan-2015 [#2]

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
TTM Result
Revenue	2,343,077	2,399,918	2,368,645	2,448,697	2,313,088	2,229,572	2,278,510	1.87%
YoY %	-2.37%	1.32%	-3.27%	5.86%	3.75%	-2.15%	-	-
Horiz. %	102.83%	105.33%	103.96%	107.47%	101.52%	97.85%	100.00%	-
PBT	821,901	858,189	903,432	918,026	889,028	851,645	811,526	0.84%
YoY %	-4.23%	-5.01%	-1.59%	3.26%	4.39%	4.94%	-	-
Horiz. %	101.28%	105.75%	111.33%	113.12%	109.55%	104.94%	100.00%	-
Tax	-123,224	-132,731	-120,358	-131,337	-120,691	-116,562	-120,324	1.59%
YoY %	7.16%	-10.28%	8.36%	-8.82%	-3.54%	3.13%	-	-
Horiz. %	102.41%	110.31%	100.03%	109.15%	100.31%	96.87%	100.00%	-
NP	698,677	725,458	783,074	786,689	768,337	735,083	691,202	0.71%
YoY %	-3.69%	-7.36%	-0.46%	2.39%	4.52%	6.35%	-	-
Horiz. %	101.08%	104.96%	113.29%	113.81%	111.16%	106.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	657,522	682,138	734,345	751,830	739,767	719,398	680,714	-2.27%
YoY %	-3.61%	-7.11%	-2.33%	1.63%	2.83%	5.68%	-	-
Horiz. %	96.59%	100.21%	107.88%	110.45%	108.68%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.99%	15.47%	13.32%	14.31%	13.58%	13.69%	14.83%	-
YoY %	-3.10%	16.14%	-6.92%	5.38%	-0.80%	-7.69%	-	-
Horiz. %	101.08%	104.32%	89.82%	96.49%	91.57%	92.31%	100.00%	-
Total Cost	1,644,400	1,674,460	1,585,571	1,662,008	1,544,751	1,494,489	1,587,308	2.37%
YoY %	-1.80%	5.61%	-4.60%	7.59%	3.36%	-5.85%	-	-
Horiz. %	103.60%	105.49%	99.89%	104.71%	97.32%	94.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,641,837	6,325,088	6,078,078	5,947,713	5,691,625	5,465,563	5,332,942	15.71%
YoY %	5.01%	4.06%	2.19%	4.50%	4.14%	2.49%	-	-
Horiz. %	124.54%	118.60%	113.97%	111.53%	106.73%	102.49%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	285,738	280,737	280,737	277,307	277,307	274,869	274,869	2.61%
YoY %	1.78%	0.00%	1.24%	0.00%	0.89%	0.00%	-	-
Horiz. %	103.95%	102.13%	102.13%	100.89%	100.89%	100.00%	100.00%	-
Div Payout %	43.46%	41.16%	38.23%	36.88%	37.49%	38.21%	40.38%	-
YoY %	5.59%	7.66%	3.66%	-1.63%	-1.88%	-5.37%	-	-
Horiz. %	107.63%	101.93%	94.68%	91.33%	92.84%	94.63%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	6,641,837	6,325,088	6,078,078	5,947,713	5,691,625	5,465,563	5,332,942	15.71%
YoY %	5.01%	4.06%	2.19%	4.50%	4.14%	2.49%	-	-
Horiz. %	124.54%	118.60%	113.97%	111.53%	106.73%	102.49%	100.00%	-
NOSH	2,406,462	2,404,976	2,355,844	2,341,619	2,323,112	2,315,916	2,298,682	3.09%
YoY %	0.06%	2.09%	0.61%	0.80%	0.31%	0.75%	-	-
Horiz. %	104.69%	104.62%	102.49%	101.87%	101.06%	100.75%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	29.82%	30.23%	33.06%	32.13%	33.22%	32.97%	30.34%	-
YoY %	-1.36%	-8.56%	2.89%	-3.28%	0.76%	8.67%	-	-
Horiz. %	98.29%	99.64%	108.97%	105.90%	109.49%	108.67%	100.00%	-
ROE	9.90%	10.78%	12.08%	12.64%	13.00%	13.16%	12.76%	-
YoY %	-8.16%	-10.76%	-4.43%	-2.77%	-1.22%	3.13%	-	-
Horiz. %	77.59%	84.48%	94.67%	99.06%	101.88%	103.13%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	97.37	99.79	100.54	104.57	99.57	96.27	99.12	-1.17%
YoY %	-2.43%	-0.75%	-3.85%	5.02%	3.43%	-2.88%	-	-
Horiz. %	98.23%	100.68%	101.43%	105.50%	100.45%	97.12%	100.00%	-
EPS	27.32	28.36	31.17	32.11	31.84	31.06	29.61	-5.21%
YoY %	-3.67%	-9.02%	-2.93%	0.85%	2.51%	4.90%	-	-
Horiz. %	92.27%	95.78%	105.27%	108.44%	107.53%	104.90%	100.00%	-
DPS	11.87	11.67	12.00	12.00	12.00	12.00	11.96	-0.50%
YoY %	1.71%	-2.75%	0.00%	0.00%	0.00%	0.33%	-	-
Horiz. %	99.25%	97.58%	100.33%	100.33%	100.33%	100.33%	100.00%	-
NAPS	2.76	2.63	2.58	2.54	2.45	2.36	2.32	12.23%
YoY %	4.94%	1.94%	1.57%	3.67%	3.81%	1.72%	-	-
Horiz. %	118.97%	113.36%	111.21%	109.48%	105.60%	101.72%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,341,619
RPS	84.59	86.64	85.51	88.40	83.51	80.49	82.26	1.87%
YoY %	-2.37%	1.32%	-3.27%	5.86%	3.75%	-2.15%	-	-
Horiz. %	102.83%	105.32%	103.95%	107.46%	101.52%	97.85%	100.00%	-
EPS	23.74	24.63	26.51	27.14	26.71	25.97	24.58	-2.28%
YoY %	-3.61%	-7.09%	-2.32%	1.61%	2.85%	5.66%	-	-
Horiz. %	96.58%	100.20%	107.85%	110.41%	108.67%	105.66%	100.00%	-
DPS	10.32	10.14	10.14	10.01	10.01	9.92	9.92	2.66%
YoY %	1.78%	0.00%	1.30%	0.00%	0.91%	0.00%	-	-
Horiz. %	104.03%	102.22%	102.22%	100.91%	100.91%	100.00%	100.00%	-
NAPS	2.3978	2.2835	2.1943	2.1472	2.0548	1.9732	1.9253	15.70%
YoY %	5.01%	4.07%	2.19%	4.50%	4.14%	2.49%	-	-
Horiz. %	124.54%	118.60%	113.97%	111.53%	106.73%	102.49%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	4.50	4.82	5.23	5.07	5.12	4.78	4.61	-
P/RPS	4.62	4.83	5.20	4.85	5.14	4.97	4.65	-0.42%
YoY %	-4.35%	-7.12%	7.22%	-5.64%	3.42%	6.88%	-	-
Horiz. %	99.35%	103.87%	111.83%	104.30%	110.54%	106.88%	100.00%	-
P/EPS	16.47	16.99	16.78	15.79	16.08	15.39	15.57	3.80%
YoY %	-3.06%	1.25%	6.27%	-1.80%	4.48%	-1.16%	-	-
Horiz. %	105.78%	109.12%	107.77%	101.41%	103.28%	98.84%	100.00%	-
EY	6.07	5.88	5.96	6.33	6.22	6.50	6.42	-3.65%
YoY %	3.23%	-1.34%	-5.85%	1.77%	-4.31%	1.25%	-	-
Horiz. %	94.55%	91.59%	92.83%	98.60%	96.88%	101.25%	100.00%	-
DY	2.64	2.42	2.29	2.37	2.34	2.51	2.59	1.27%
YoY %	9.09%	5.68%	-3.38%	1.28%	-6.77%	-3.09%	-	-
Horiz. %	101.93%	93.44%	88.42%	91.51%	90.35%	96.91%	100.00%	-
P/NAPS	1.63	1.83	2.03	2.00	2.09	2.03	1.99	-12.42%
YoY %	-10.93%	-9.85%	1.50%	-4.31%	2.96%	2.01%	-	-
Horiz. %	81.91%	91.96%	102.01%	100.50%	105.03%	102.01%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	16/12/15	28/09/15	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	-
Price	4.40	4.50	4.94	5.20	4.80	4.81	4.72	-
P/RPS	4.52	4.51	4.91	4.97	4.82	5.00	4.76	-3.38%
YoY %	0.22%	-8.15%	-1.21%	3.11%	-3.60%	5.04%	-	-
Horiz. %	94.96%	94.75%	103.15%	104.41%	101.26%	105.04%	100.00%	-
P/EPS	16.10	15.87	15.85	16.20	15.07	15.48	15.94	0.66%
YoY %	1.45%	0.13%	-2.16%	7.50%	-2.65%	-2.89%	-	-
Horiz. %	101.00%	99.56%	99.44%	101.63%	94.54%	97.11%	100.00%	-
EY	6.21	6.30	6.31	6.17	6.63	6.46	6.27	-0.63%
YoY %	-1.43%	-0.16%	2.27%	-6.94%	2.63%	3.03%	-	-
Horiz. %	99.04%	100.48%	100.64%	98.41%	105.74%	103.03%	100.00%	-
DY	2.70	2.59	2.43	2.31	2.50	2.49	2.53	4.41%
YoY %	4.25%	6.58%	5.19%	-7.60%	0.40%	-1.58%	-	-
Horiz. %	106.72%	102.37%	96.05%	91.30%	98.81%	98.42%	100.00%	-
P/NAPS	1.59	1.71	1.91	2.05	1.96	2.04	2.03	-14.99%
YoY %	-7.02%	-10.47%	-6.83%	4.59%	-3.92%	0.49%	-	-
Horiz. %	78.33%	84.24%	94.09%	100.99%	96.55%	100.49%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 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

406

PTRANS

PERAK TRANSIT BERHAD

368

HLIND

HONG LEONG INDUSTRIES BHD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

229

MBSB

MALAYSIA BUILDING SOCIETY BHD

171

GENTING

GENTING BHD

167

DNEX

DAGANG NEXCHANGE BERHAD

157

DSONIC

DATASONIC GROUP BERHAD

152

TOPGLOV

TOP GLOVE CORPORATION BHD

151

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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