[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Annualized Quarter Result
Revenue	2,007,496	1,906,888	2,822,644	2,482,788	2,454,404	2,411,390	1,955,328	0.43%
YoY %	5.28%	-32.44%	13.69%	1.16%	1.78%	23.32%	-	-
Horiz. %	102.67%	97.52%	144.36%	126.98%	125.52%	123.32%	100.00%	-
PBT	784,520	720,924	710,888	470,056	390,560	277,234	439,828	10.11%
YoY %	8.82%	1.41%	51.23%	20.35%	40.88%	-36.97%	-	-
Horiz. %	178.37%	163.91%	161.63%	106.87%	88.80%	63.03%	100.00%	-
Tax	-101,270	-102,656	-148,124	-95,230	-74,924	-60,590	-71,456	5.97%
YoY %	1.35%	30.70%	-55.54%	-27.10%	-23.66%	15.21%	-	-
Horiz. %	141.72%	143.66%	207.29%	133.27%	104.85%	84.79%	100.00%	-
NP	683,250	618,268	562,764	374,826	315,636	216,644	368,372	10.83%
YoY %	10.51%	9.86%	50.14%	18.75%	45.69%	-41.19%	-	-
Horiz. %	185.48%	167.84%	152.77%	101.75%	85.68%	58.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	671,190	604,656	537,584	365,114	305,316	208,184	356,340	11.11%
YoY %	11.00%	12.48%	47.24%	19.59%	46.66%	-41.58%	-	-
Horiz. %	188.36%	169.69%	150.86%	102.46%	85.68%	58.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.91%	14.24%	20.84%	20.26%	19.18%	21.86%	16.25%	-
YoY %	-9.34%	-31.67%	2.86%	5.63%	-12.26%	34.52%	-	-
Horiz. %	79.45%	87.63%	128.25%	124.68%	118.03%	134.52%	100.00%	-
Total Cost	1,324,246	1,288,620	2,259,880	2,107,962	2,138,768	2,194,746	1,586,956	-2.96%
YoY %	2.76%	-42.98%	7.21%	-1.44%	-2.55%	38.30%	-	-
Horiz. %	83.45%	81.20%	142.40%	132.83%	134.77%	138.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,150,673	4,229,674	3,822,176	3,553,123	2,016,153	3,068,608	3,029,288	9.24%
YoY %	21.77%	10.66%	7.57%	76.23%	-34.30%	1.30%	-	-
Horiz. %	170.03%	139.63%	126.17%	117.29%	66.56%	101.30%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Dividend
Div	274,702	250,030	247,924	245,042	241,938	160,450	498,238	-9.43%
YoY %	9.87%	0.85%	1.18%	1.28%	50.79%	-67.80%	-	-
Horiz. %	55.13%	50.18%	49.76%	49.18%	48.56%	32.20%	100.00%	-
Div Payout %	40.93%	41.35%	46.12%	67.11%	79.24%	77.07%	139.82%	-
YoY %	-1.02%	-10.34%	-31.28%	-15.31%	2.82%	-44.88%	-	-
Horiz. %	29.27%	29.57%	32.99%	48.00%	56.67%	55.12%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Equity
Net Worth	5,150,673	4,229,674	3,822,176	3,553,123	2,016,153	3,068,608	3,029,288	9.24%
YoY %	21.77%	10.66%	7.57%	76.23%	-34.30%	1.30%	-	-
Horiz. %	170.03%	139.63%	126.17%	117.29%	66.56%	101.30%	100.00%	-
NOSH	2,289,188	2,083,583	2,066,041	2,042,024	2,016,153	2,005,626	1,992,953	2.33%
YoY %	9.87%	0.85%	1.18%	1.28%	0.52%	0.64%	-	-
Horiz. %	114.86%	104.55%	103.67%	102.46%	101.16%	100.64%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Ratio Analysis
NP Margin	34.03%	32.42%	19.94%	15.10%	12.86%	8.98%	18.84%	-
YoY %	4.97%	62.59%	32.05%	17.42%	43.21%	-52.34%	-	-
Horiz. %	180.63%	172.08%	105.84%	80.15%	68.26%	47.66%	100.00%	-
ROE	13.03%	14.30%	14.06%	10.28%	15.14%	6.78%	11.76%	-
YoY %	-8.88%	1.71%	36.77%	-32.10%	123.30%	-42.35%	-	-
Horiz. %	110.80%	121.60%	119.56%	87.41%	128.74%	57.65%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Per Share
RPS	87.69	91.52	136.62	121.58	121.74	120.23	98.11	-1.85%
YoY %	-4.18%	-33.01%	12.37%	-0.13%	1.26%	22.55%	-	-
Horiz. %	89.38%	93.28%	139.25%	123.92%	124.09%	122.55%	100.00%	-
EPS	29.32	29.02	26.02	17.88	15.14	10.38	17.88	8.58%
YoY %	1.03%	11.53%	45.53%	18.10%	45.86%	-41.95%	-	-
Horiz. %	163.98%	162.30%	145.53%	100.00%	84.68%	58.05%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	8.00	25.00	-11.50%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-68.00%	-	-
Horiz. %	48.00%	48.00%	48.00%	48.00%	48.00%	32.00%	100.00%	-
NAPS	2.25	2.03	1.85	1.74	1.00	1.53	1.52	6.74%
YoY %	10.84%	9.73%	6.32%	74.00%	-34.64%	0.66%	-	-
Horiz. %	148.03%	133.55%	121.71%	114.47%	65.79%	100.66%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,048,474
RPS	72.45	68.82	101.88	89.61	88.58	87.03	70.57	0.43%
YoY %	5.27%	-32.45%	13.69%	1.16%	1.78%	23.32%	-	-
Horiz. %	102.66%	97.52%	144.37%	126.98%	125.52%	123.32%	100.00%	-
EPS	24.22	21.82	19.40	13.18	11.02	7.51	12.86	11.11%
YoY %	11.00%	12.47%	47.19%	19.60%	46.74%	-41.60%	-	-
Horiz. %	188.34%	169.67%	150.86%	102.49%	85.69%	58.40%	100.00%	-
DPS	9.91	9.02	8.95	8.84	8.73	5.79	17.98	-9.44%
YoY %	9.87%	0.78%	1.24%	1.26%	50.78%	-67.80%	-	-
Horiz. %	55.12%	50.17%	49.78%	49.17%	48.55%	32.20%	100.00%	-
NAPS	1.859	1.5266	1.3795	1.2824	0.7277	1.1075	1.0933	9.24%
YoY %	21.77%	10.66%	7.57%	76.23%	-34.29%	1.30%	-	-
Horiz. %	170.04%	139.63%	126.18%	117.30%	66.56%	101.30%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	-
Price	4.47	3.72	3.70	3.81	2.77	1.90	5.10	-
P/RPS	5.10	4.06	2.71	3.13	2.28	1.58	5.20	-0.32%
YoY %	25.62%	49.82%	-13.42%	37.28%	44.30%	-69.62%	-	-
Horiz. %	98.08%	78.08%	52.12%	60.19%	43.85%	30.38%	100.00%	-
P/EPS	15.25	12.82	14.22	21.31	18.29	18.30	28.52	-9.89%
YoY %	18.95%	-9.85%	-33.27%	16.51%	-0.05%	-35.83%	-	-
Horiz. %	53.47%	44.95%	49.86%	74.72%	64.13%	64.17%	100.00%	-
EY	6.56	7.80	7.03	4.69	5.47	5.46	3.51	10.97%
YoY %	-15.90%	10.95%	49.89%	-14.26%	0.18%	55.56%	-	-
Horiz. %	186.89%	222.22%	200.28%	133.62%	155.84%	155.56%	100.00%	-
DY	2.68	3.23	3.24	3.15	4.33	4.21	4.90	-9.55%
YoY %	-17.03%	-0.31%	2.86%	-27.25%	2.85%	-14.08%	-	-
Horiz. %	54.69%	65.92%	66.12%	64.29%	88.37%	85.92%	100.00%	-
P/NAPS	1.99	1.83	2.00	2.19	2.77	1.24	3.36	-8.35%
YoY %	8.74%	-8.50%	-8.68%	-20.94%	123.39%	-63.10%	-	-
Horiz. %	59.23%	54.46%	59.52%	65.18%	82.44%	36.90%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	27/03/14	28/03/13	28/03/12	24/03/11	25/03/10	26/03/09	26/03/08	-
Price	4.64	4.13	3.60	3.79	2.84	2.03	3.14	-
P/RPS	5.29	4.51	2.64	3.12	2.33	1.69	3.20	8.73%
YoY %	17.29%	70.83%	-15.38%	33.91%	37.87%	-47.19%	-	-
Horiz. %	165.31%	140.94%	82.50%	97.50%	72.81%	52.81%	100.00%	-
P/EPS	15.83	14.23	13.84	21.20	18.75	19.56	17.56	-1.71%
YoY %	11.24%	2.82%	-34.72%	13.07%	-4.14%	11.39%	-	-
Horiz. %	90.15%	81.04%	78.82%	120.73%	106.78%	111.39%	100.00%	-
EY	6.32	7.03	7.23	4.72	5.33	5.11	5.69	1.76%
YoY %	-10.10%	-2.77%	53.18%	-11.44%	4.31%	-10.19%	-	-
Horiz. %	111.07%	123.55%	127.07%	82.95%	93.67%	89.81%	100.00%	-
DY	2.59	2.91	3.33	3.17	4.23	3.94	7.96	-17.05%
YoY %	-11.00%	-12.61%	5.05%	-25.06%	7.36%	-50.50%	-	-
Horiz. %	32.54%	36.56%	41.83%	39.82%	53.14%	49.50%	100.00%	-
P/NAPS	2.06	2.03	1.95	2.18	2.84	1.33	2.07	-0.08%
YoY %	1.48%	4.10%	-10.55%	-23.24%	113.53%	-35.75%	-	-
Horiz. %	99.52%	98.07%	94.20%	105.31%	137.20%	64.25%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:55:00

EMA 5

5 Mins

SELL

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 Mins

SELL

2024-06-26 15:10:00

ADX

5 Mins

SELL

2024-06-26 15:05:00

EMA 5

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,000

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,512,600

MYEG

1.01

-0.03

59,926,800

SBH

0.32

+0.035

58,378,600

SNS

0.755

+0.035

54,565,300

More active Stocks

CHGP

2.64

+0.35

672,000

MPI

38.86

+0.26

130,500

PANAMY

20.22

+0.22

9,300

HLFG

17.40

+0.20

186,800

VSTECS

4.19

+0.19

2,471,700

AJI

15.38

+0.18

123,100

MBMR

5.36

+0.16

687,900

UTDPLT

24.10

+0.16

127,000

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

692,000

More gainer Stocks

NESTLE

121.30

-1.20

65,700

KLK

20.72

-0.26

894,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

DLADY

35.84

-0.18

11,600

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

382,400

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