[GAMUDA] QoQ TTM Result on 31-Jan-2019 [#2]

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
TTM Result
Revenue	4,757,009	4,565,062	4,280,504	4,481,490	4,359,119	4,227,060	4,025,404	11.74%
YoY %	4.20%	6.65%	-4.48%	2.81%	3.12%	5.01%	-	-
Horiz. %	118.17%	113.41%	106.34%	111.33%	108.29%	105.01%	100.00%	-
PBT	900,653	908,849	632,911	651,268	696,137	729,302	962,005	-4.28%
YoY %	-0.90%	43.60%	-2.82%	-6.45%	-4.55%	-24.19%	-	-
Horiz. %	93.62%	94.47%	65.79%	67.70%	72.36%	75.81%	100.00%	-
Tax	-143,314	-150,654	-157,507	-152,957	-163,108	-164,945	-183,938	-15.28%
YoY %	4.87%	4.35%	-2.97%	6.22%	1.11%	10.33%	-	-
Horiz. %	77.91%	81.90%	85.63%	83.16%	88.68%	89.67%	100.00%	-
NP	757,339	758,195	475,404	498,311	533,029	564,357	778,067	-1.77%
YoY %	-0.11%	59.48%	-4.60%	-6.51%	-5.55%	-27.47%	-	-
Horiz. %	97.34%	97.45%	61.10%	64.04%	68.51%	72.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	707,690	706,113	420,087	444,788	482,904	513,883	717,714	-0.93%
YoY %	0.22%	68.09%	-5.55%	-7.89%	-6.03%	-28.40%	-	-
Horiz. %	98.60%	98.38%	58.53%	61.97%	67.28%	71.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.91%	16.58%	24.89%	23.49%	23.43%	22.62%	19.12%	-
YoY %	-4.04%	-33.39%	5.96%	0.26%	3.58%	18.31%	-	-
Horiz. %	83.21%	86.72%	130.18%	122.86%	122.54%	118.31%	100.00%	-
Total Cost	3,999,670	3,806,867	3,805,100	3,983,179	3,826,090	3,662,703	3,247,337	14.85%
YoY %	5.06%	0.05%	-4.47%	4.11%	4.46%	12.79%	-	-
Horiz. %	123.17%	117.23%	117.18%	122.66%	117.82%	112.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,284,814	8,052,542	8,021,825	7,823,715	7,799,714	7,575,172	7,747,954	4.55%
YoY %	2.88%	0.38%	2.53%	0.31%	2.96%	-2.23%	-	-
Horiz. %	106.93%	103.93%	103.53%	100.98%	100.67%	97.77%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Dividend
Div	296,479	296,191	296,191	295,675	295,675	294,825	294,825	0.37%
YoY %	0.10%	0.00%	0.17%	0.00%	0.29%	0.00%	-	-
Horiz. %	100.56%	100.46%	100.46%	100.29%	100.29%	100.00%	100.00%	-
Div Payout %	41.89%	41.95%	70.51%	66.48%	61.23%	57.37%	41.08%	-
YoY %	-0.14%	-40.50%	6.06%	8.57%	6.73%	39.65%	-	-
Horiz. %	101.97%	102.12%	171.64%	161.83%	149.05%	139.65%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Equity
Net Worth	8,284,814	8,052,542	8,021,825	7,823,715	7,799,714	7,575,172	7,747,954	4.55%
YoY %	2.88%	0.38%	2.53%	0.31%	2.96%	-2.23%	-	-
Horiz. %	106.93%	103.93%	103.53%	100.98%	100.67%	97.77%	100.00%	-
NOSH	2,473,407	2,472,322	2,468,497	2,468,050	2,468,264	2,467,991	2,462,129	0.30%
YoY %	0.04%	0.15%	0.02%	-0.01%	0.01%	0.24%	-	-
Horiz. %	100.46%	100.41%	100.26%	100.24%	100.25%	100.24%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Ratio Analysis
NP Margin	15.92%	16.61%	11.11%	11.12%	12.23%	13.35%	19.33%	-
YoY %	-4.15%	49.50%	-0.09%	-9.08%	-8.39%	-30.94%	-	-
Horiz. %	82.36%	85.93%	57.48%	57.53%	63.27%	69.06%	100.00%	-
ROE	8.54%	8.77%	5.24%	5.69%	6.19%	6.78%	9.26%	-
YoY %	-2.62%	67.37%	-7.91%	-8.08%	-8.70%	-26.78%	-	-
Horiz. %	92.22%	94.71%	56.59%	61.45%	66.85%	73.22%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Per Share
RPS	192.35	184.81	173.42	181.58	176.61	171.31	163.66	11.33%
YoY %	4.08%	6.57%	-4.49%	2.81%	3.09%	4.67%	-	-
Horiz. %	117.53%	112.92%	105.96%	110.95%	107.91%	104.67%	100.00%	-
EPS	28.62	28.59	17.02	18.02	19.56	20.83	29.18	-1.28%
YoY %	0.10%	67.98%	-5.55%	-7.87%	-6.10%	-28.62%	-	-
Horiz. %	98.08%	97.98%	58.33%	61.75%	67.03%	71.38%	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	3.35	3.26	3.25	3.17	3.16	3.07	3.15	4.17%
YoY %	2.76%	0.31%	2.52%	0.32%	2.93%	-2.54%	-	-
Horiz. %	106.35%	103.49%	103.17%	100.63%	100.32%	97.46%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,468,050
RPS	171.76	164.82	154.55	161.81	157.39	152.62	145.34	11.74%
YoY %	4.21%	6.65%	-4.49%	2.81%	3.13%	5.01%	-	-
Horiz. %	118.18%	113.40%	106.34%	111.33%	108.29%	105.01%	100.00%	-
EPS	25.55	25.49	15.17	16.06	17.44	18.55	25.91	-0.92%
YoY %	0.24%	68.03%	-5.54%	-7.91%	-5.98%	-28.41%	-	-
Horiz. %	98.61%	98.38%	58.55%	61.98%	67.31%	71.59%	100.00%	-
DPS	10.70	10.69	10.69	10.68	10.68	10.64	10.64	0.37%
YoY %	0.09%	0.00%	0.09%	0.00%	0.38%	0.00%	-	-
Horiz. %	100.56%	100.47%	100.47%	100.38%	100.38%	100.00%	100.00%	-
NAPS	2.9913	2.9074	2.8963	2.8248	2.8161	2.7351	2.7975	4.55%
YoY %	2.89%	0.38%	2.53%	0.31%	2.96%	-2.23%	-	-
Horiz. %	106.93%	103.93%	103.53%	100.98%	100.66%	97.77%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	-
Price	3.74	3.71	3.50	2.76	2.39	3.87	5.14	-
P/RPS	1.94	2.01	2.02	1.52	1.35	2.26	3.14	-27.39%
YoY %	-3.48%	-0.50%	32.89%	12.59%	-40.27%	-28.03%	-	-
Horiz. %	61.78%	64.01%	64.33%	48.41%	42.99%	71.97%	100.00%	-
P/EPS	13.07	12.98	20.56	15.31	12.22	18.58	17.62	-18.01%
YoY %	0.69%	-36.87%	34.29%	25.29%	-34.23%	5.45%	-	-
Horiz. %	74.18%	73.67%	116.69%	86.89%	69.35%	105.45%	100.00%	-
EY	7.65	7.71	4.86	6.53	8.19	5.38	5.68	21.89%
YoY %	-0.78%	58.64%	-25.57%	-20.27%	52.23%	-5.28%	-	-
Horiz. %	134.68%	135.74%	85.56%	114.96%	144.19%	94.72%	100.00%	-
DY	3.21	3.23	3.43	4.35	5.02	3.10	2.33	23.74%
YoY %	-0.62%	-5.83%	-21.15%	-13.35%	61.94%	33.05%	-	-
Horiz. %	137.77%	138.63%	147.21%	186.70%	215.45%	133.05%	100.00%	-
P/NAPS	1.12	1.14	1.08	0.87	0.76	1.26	1.63	-22.07%
YoY %	-1.75%	5.56%	24.14%	14.47%	-39.68%	-22.70%	-	-
Horiz. %	68.71%	69.94%	66.26%	53.37%	46.63%	77.30%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Price Multiplier on Announcement Date
Date	13/12/19	27/09/19	27/06/19	27/03/19	14/12/18	28/09/18	27/06/18	-
Price	3.78	3.56	3.72	2.80	2.28	3.36	3.22	-
P/RPS	1.97	1.93	2.15	1.54	1.29	1.96	1.97	0.00%
YoY %	2.07%	-10.23%	39.61%	19.38%	-34.18%	-0.51%	-	-
Horiz. %	100.00%	97.97%	109.14%	78.17%	65.48%	99.49%	100.00%	-
P/EPS	13.21	12.45	21.86	15.54	11.65	16.13	11.04	12.67%
YoY %	6.10%	-43.05%	40.67%	33.39%	-27.77%	46.11%	-	-
Horiz. %	119.66%	112.77%	198.01%	140.76%	105.53%	146.11%	100.00%	-
EY	7.57	8.03	4.58	6.44	8.58	6.20	9.06	-11.25%
YoY %	-5.73%	75.33%	-28.88%	-24.94%	38.39%	-31.57%	-	-
Horiz. %	83.55%	88.63%	50.55%	71.08%	94.70%	68.43%	100.00%	-
DY	3.17	3.37	3.23	4.29	5.26	3.57	3.73	-10.25%
YoY %	-5.93%	4.33%	-24.71%	-18.44%	47.34%	-4.29%	-	-
Horiz. %	84.99%	90.35%	86.60%	115.01%	141.02%	95.71%	100.00%	-
P/NAPS	1.13	1.09	1.14	0.88	0.72	1.09	1.02	7.04%
YoY %	3.67%	-4.39%	29.55%	22.22%	-33.94%	6.86%	-	-
Horiz. %	110.78%	106.86%	111.76%	86.27%	70.59%	106.86%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 12:05:00

EMA 5

5 Mins

BUY

2024-05-06 12:00:00

ADX

Hourly

BUY

2024-05-06 11:50:00

EMA 5

5 Mins

SELL

2024-05-06 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 10:45:00

TURTLE SYSTEM 55

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

HLIND

HONG LEONG INDUSTRIES BHD

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

MYEG

MY E.G. SERVICES BHD

141

YTL

YTL CORPORATION BHD

134

PBBANK

PUBLIC BANK BHD

125

SNS

SNS NETWORK TECHNOLOGY BERHAD

124

SAPNRG

SAPURA ENERGY BERHAD

119

Daily Stocks

HSI-CXG

0.165

-0.005

235,359,800

SNS

0.48

+0.085

148,410,500

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,672,500

ICONIC

0.11

+0.005

80,331,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.12

+0.005

49,635,000

DNEX

0.415

+0.015

49,111,900

More active Stocks

SAM

5.67

+0.51

1,832,100

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,915,100

F&N

32.18

+0.18

64,500

HUMEIND

3.15

+0.17

2,129,500

VSTECS

2.70

+0.17

1,517,300

YTLPOWR-C30

1.83

+0.16

2,100

PBA

2.11

+0.15

2,519,100

CHGP

2.31

+0.15

1,149,300

More gainer Stocks

NESTLE

128.00

-0.30

3,500

HEIM

23.22

-0.18

28,600

PETDAG

21.70

-0.16

22,200

TAANN

3.94

-0.15

548,600

AJI

20.16

-0.14

369,700

PERTAMA

2.36

-0.13

7,255,500

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

400,400

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

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