[GAMUDA] QoQ TTM Result on 31-Oct-2017 [#1]

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
TTM Result
Revenue	4,227,060	4,025,404	3,627,222	3,478,345	3,211,403	2,812,633	2,440,437	44.37%
YoY %	5.01%	10.98%	4.28%	8.31%	14.18%	15.25%	-	-
Horiz. %	173.21%	164.95%	148.63%	142.53%	131.59%	115.25%	100.00%	-
PBT	729,302	962,005	929,383	879,681	826,002	855,680	820,185	-7.55%
YoY %	-24.19%	3.51%	5.65%	6.50%	-3.47%	4.33%	-	-
Horiz. %	88.92%	117.29%	113.31%	107.25%	100.71%	104.33%	100.00%	-
Tax	-164,945	-183,938	-185,587	-180,713	-169,777	-162,289	-140,108	11.52%
YoY %	10.33%	0.89%	-2.70%	-6.44%	-4.61%	-15.83%	-	-
Horiz. %	117.73%	131.28%	132.46%	128.98%	121.18%	115.83%	100.00%	-
NP	564,357	778,067	743,796	698,968	656,225	693,391	680,077	-11.72%
YoY %	-27.47%	4.61%	6.41%	6.51%	-5.36%	1.96%	-	-
Horiz. %	82.98%	114.41%	109.37%	102.78%	96.49%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,883	717,714	687,958	642,962	602,093	651,438	633,195	-13.02%
YoY %	-28.40%	4.33%	7.00%	6.79%	-7.57%	2.88%	-	-
Horiz. %	81.16%	113.35%	108.65%	101.54%	95.09%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.62%	19.12%	19.97%	20.54%	20.55%	18.97%	17.08%	-
YoY %	18.31%	-4.26%	-2.78%	-0.05%	8.33%	11.07%	-	-
Horiz. %	132.44%	111.94%	116.92%	120.26%	120.32%	111.07%	100.00%	-
Total Cost	3,662,703	3,247,337	2,883,426	2,779,377	2,555,178	2,119,242	1,760,360	63.19%
YoY %	12.79%	12.62%	3.74%	8.77%	20.57%	20.39%	-	-
Horiz. %	208.07%	184.47%	163.80%	157.89%	145.15%	120.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,575,172	7,747,954	7,538,943	7,656,779	7,461,825	7,453,994	7,270,845	2.77%
YoY %	-2.23%	2.77%	-1.54%	2.61%	0.11%	2.52%	-	-
Horiz. %	104.19%	106.56%	103.69%	105.31%	102.63%	102.52%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	294,825	294,825	292,926	292,926	290,887	290,887	289,707	1.17%
YoY %	0.00%	0.65%	0.00%	0.70%	0.00%	0.41%	-	-
Horiz. %	101.77%	101.77%	101.11%	101.11%	100.41%	100.41%	100.00%	-
Div Payout %	57.37%	41.08%	42.58%	45.56%	48.31%	44.65%	45.75%	-
YoY %	39.65%	-3.52%	-6.54%	-5.69%	8.20%	-2.40%	-	-
Horiz. %	125.40%	89.79%	93.07%	99.58%	105.60%	97.60%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	7,575,172	7,747,954	7,538,943	7,656,779	7,461,825	7,453,994	7,270,845	2.77%
YoY %	-2.23%	2.77%	-1.54%	2.61%	0.11%	2.52%	-	-
Horiz. %	104.19%	106.56%	103.69%	105.31%	102.63%	102.52%	100.00%	-
NOSH	2,467,991	2,462,129	2,456,210	2,455,000	2,446,500	2,428,011	2,423,615	1.22%
YoY %	0.24%	0.24%	0.05%	0.35%	0.76%	0.18%	-	-
Horiz. %	101.83%	101.59%	101.34%	101.29%	100.94%	100.18%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	13.35%	19.33%	20.51%	20.09%	20.43%	24.65%	27.87%	-
YoY %	-30.94%	-5.75%	2.09%	-1.66%	-17.12%	-11.55%	-	-
Horiz. %	47.90%	69.36%	73.59%	72.08%	73.30%	88.45%	100.00%	-
ROE	6.78%	9.26%	9.13%	8.40%	8.07%	8.74%	8.71%	-
YoY %	-26.78%	1.42%	8.69%	4.09%	-7.67%	0.34%	-	-
Horiz. %	77.84%	106.31%	104.82%	96.44%	92.65%	100.34%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	171.31	163.66	147.71	141.74	131.27	115.84	100.69	42.65%
YoY %	4.67%	10.80%	4.21%	7.98%	13.32%	15.05%	-	-
Horiz. %	170.14%	162.54%	146.70%	140.77%	130.37%	115.05%	100.00%	-
EPS	20.83	29.18	28.01	26.20	24.61	26.83	26.13	-14.06%
YoY %	-28.62%	4.18%	6.91%	6.46%	-8.27%	2.68%	-	-
Horiz. %	79.72%	111.67%	107.19%	100.27%	94.18%	102.68%	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	3.15	3.07	3.12	3.05	3.07	3.00	1.55%
YoY %	-2.54%	2.61%	-1.60%	2.30%	-0.65%	2.33%	-	-
Horiz. %	102.33%	105.00%	102.33%	104.00%	101.67%	102.33%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,455,000
RPS	152.61	145.33	130.95	125.58	115.94	101.54	88.10	44.38%
YoY %	5.01%	10.98%	4.28%	8.31%	14.18%	15.26%	-	-
Horiz. %	173.22%	164.96%	148.64%	142.54%	131.60%	115.26%	100.00%	-
EPS	18.55	25.91	24.84	23.21	21.74	23.52	22.86	-13.03%
YoY %	-28.41%	4.31%	7.02%	6.76%	-7.57%	2.89%	-	-
Horiz. %	81.15%	113.34%	108.66%	101.53%	95.10%	102.89%	100.00%	-
DPS	10.64	10.64	10.58	10.58	10.50	10.50	10.46	1.14%
YoY %	0.00%	0.57%	0.00%	0.76%	0.00%	0.38%	-	-
Horiz. %	101.72%	101.72%	101.15%	101.15%	100.38%	100.38%	100.00%	-
NAPS	2.7348	2.7972	2.7217	2.7643	2.6939	2.691	2.6249	2.77%
YoY %	-2.23%	2.77%	-1.54%	2.61%	0.11%	2.52%	-	-
Horiz. %	104.19%	106.56%	103.69%	105.31%	102.63%	102.52%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	3.87	5.14	5.12	5.25	5.30	5.27	4.81	-
P/RPS	2.26	3.14	3.47	3.70	4.04	4.55	4.78	-39.39%
YoY %	-28.03%	-9.51%	-6.22%	-8.42%	-11.21%	-4.81%	-	-
Horiz. %	47.28%	65.69%	72.59%	77.41%	84.52%	95.19%	100.00%	-
P/EPS	18.58	17.62	18.28	20.04	21.54	19.64	18.41	0.61%
YoY %	5.45%	-3.61%	-8.78%	-6.96%	9.67%	6.68%	-	-
Horiz. %	100.92%	95.71%	99.29%	108.85%	117.00%	106.68%	100.00%	-
EY	5.38	5.68	5.47	4.99	4.64	5.09	5.43	-0.61%
YoY %	-5.28%	3.84%	9.62%	7.54%	-8.84%	-6.26%	-	-
Horiz. %	99.08%	104.60%	100.74%	91.90%	85.45%	93.74%	100.00%	-
DY	3.10	2.33	2.34	2.29	2.26	2.28	2.49	15.77%
YoY %	33.05%	-0.43%	2.18%	1.33%	-0.88%	-8.43%	-	-
Horiz. %	124.50%	93.57%	93.98%	91.97%	90.76%	91.57%	100.00%	-
P/NAPS	1.26	1.63	1.67	1.68	1.74	1.72	1.60	-14.75%
YoY %	-22.70%	-2.40%	-0.60%	-3.45%	1.16%	7.50%	-	-
Horiz. %	78.75%	101.87%	104.38%	105.00%	108.75%	107.50%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	28/09/18	27/06/18	23/03/18	15/12/17	28/09/17	23/06/17	23/03/17	-
Price	3.36	3.22	5.12	4.75	5.29	5.45	5.25	-
P/RPS	1.96	1.97	3.47	3.35	4.03	4.70	5.21	-47.98%
YoY %	-0.51%	-43.23%	3.58%	-16.87%	-14.26%	-9.79%	-	-
Horiz. %	37.62%	37.81%	66.60%	64.30%	77.35%	90.21%	100.00%	-
P/EPS	16.13	11.04	18.28	18.13	21.49	20.31	20.09	-13.65%
YoY %	46.11%	-39.61%	0.83%	-15.64%	5.81%	1.10%	-	-
Horiz. %	80.29%	54.95%	90.99%	90.24%	106.97%	101.10%	100.00%	-
EY	6.20	9.06	5.47	5.52	4.65	4.92	4.98	15.77%
YoY %	-31.57%	65.63%	-0.91%	18.71%	-5.49%	-1.20%	-	-
Horiz. %	124.50%	181.93%	109.84%	110.84%	93.37%	98.80%	100.00%	-
DY	3.57	3.73	2.34	2.53	2.27	2.20	2.29	34.55%
YoY %	-4.29%	59.40%	-7.51%	11.45%	3.18%	-3.93%	-	-
Horiz. %	155.90%	162.88%	102.18%	110.48%	99.13%	96.07%	100.00%	-
P/NAPS	1.09	1.02	1.67	1.52	1.73	1.78	1.75	-27.12%
YoY %	6.86%	-38.92%	9.87%	-12.14%	-2.81%	1.71%	-	-
Horiz. %	62.29%	58.29%	95.43%	86.86%	98.86%	101.71%	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

2024-05-17 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-17 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-17 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-17 15:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-17 15:40:00

TURTLE SYSTEM 20

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

432

DNEX

DAGANG NEXCHANGE BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

354

PTRANS

PERAK TRANSIT BERHAD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

261

MAYBANK

MALAYAN BANKING BHD

232

PBBANK

PUBLIC BANK BHD

231

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

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

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