[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Annualized Quarter Result
Revenue	2,445,746	2,007,496	1,906,888	2,822,644	2,482,788	2,454,404	2,411,390	0.23%
YoY %	21.83%	5.28%	-32.44%	13.69%	1.16%	1.78%	-	-
Horiz. %	101.42%	83.25%	79.08%	117.05%	102.96%	101.78%	100.00%	-
PBT	917,282	784,520	720,924	710,888	470,056	390,560	277,234	22.05%
YoY %	16.92%	8.82%	1.41%	51.23%	20.35%	40.88%	-	-
Horiz. %	330.87%	282.98%	260.04%	256.42%	169.55%	140.88%	100.00%	-
Tax	-130,820	-101,270	-102,656	-148,124	-95,230	-74,924	-60,590	13.68%
YoY %	-29.18%	1.35%	30.70%	-55.54%	-27.10%	-23.66%	-	-
Horiz. %	215.91%	167.14%	169.43%	244.47%	157.17%	123.66%	100.00%	-
NP	786,462	683,250	618,268	562,764	374,826	315,636	216,644	23.95%
YoY %	15.11%	10.51%	9.86%	50.14%	18.75%	45.69%	-	-
Horiz. %	363.02%	315.38%	285.38%	259.76%	173.01%	145.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	736,054	671,190	604,656	537,584	365,114	305,316	208,184	23.41%
YoY %	9.66%	11.00%	12.48%	47.24%	19.59%	46.66%	-	-
Horiz. %	353.56%	322.40%	290.44%	258.23%	175.38%	146.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.26%	12.91%	14.24%	20.84%	20.26%	19.18%	21.86%	-
YoY %	10.46%	-9.34%	-31.67%	2.86%	5.63%	-12.26%	-	-
Horiz. %	65.23%	59.06%	65.14%	95.33%	92.68%	87.74%	100.00%	-
Total Cost	1,659,284	1,324,246	1,288,620	2,259,880	2,107,962	2,138,768	2,194,746	-4.55%
YoY %	25.30%	2.76%	-42.98%	7.21%	-1.44%	-2.55%	-	-
Horiz. %	75.60%	60.34%	58.71%	102.97%	96.05%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,923,882	5,150,673	4,229,674	3,822,176	3,553,123	2,016,153	3,068,608	11.58%
YoY %	15.01%	21.77%	10.66%	7.57%	76.23%	-34.30%	-	-
Horiz. %	193.05%	167.85%	137.84%	124.56%	115.79%	65.70%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	279,868	274,702	250,030	247,924	245,042	241,938	160,450	9.71%
YoY %	1.88%	9.87%	0.85%	1.18%	1.28%	50.79%	-	-
Horiz. %	174.43%	171.21%	155.83%	154.52%	152.72%	150.79%	100.00%	-
Div Payout %	38.02%	40.93%	41.35%	46.12%	67.11%	79.24%	77.07%	-
YoY %	-7.11%	-1.02%	-10.34%	-31.28%	-15.31%	2.82%	-	-
Horiz. %	49.33%	53.11%	53.65%	59.84%	87.08%	102.82%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	5,923,882	5,150,673	4,229,674	3,822,176	3,553,123	2,016,153	3,068,608	11.58%
YoY %	15.01%	21.77%	10.66%	7.57%	76.23%	-34.30%	-	-
Horiz. %	193.05%	167.85%	137.84%	124.56%	115.79%	65.70%	100.00%	-
NOSH	2,332,237	2,289,188	2,083,583	2,066,041	2,042,024	2,016,153	2,005,626	2.54%
YoY %	1.88%	9.87%	0.85%	1.18%	1.28%	0.52%	-	-
Horiz. %	116.28%	114.14%	103.89%	103.01%	101.81%	100.52%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	32.16%	34.03%	32.42%	19.94%	15.10%	12.86%	8.98%	-
YoY %	-5.50%	4.97%	62.59%	32.05%	17.42%	43.21%	-	-
Horiz. %	358.13%	378.95%	361.02%	222.05%	168.15%	143.21%	100.00%	-
ROE	12.43%	13.03%	14.30%	14.06%	10.28%	15.14%	6.78%	-
YoY %	-4.60%	-8.88%	1.71%	36.77%	-32.10%	123.30%	-	-
Horiz. %	183.33%	192.18%	210.91%	207.37%	151.62%	223.30%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	104.87	87.69	91.52	136.62	121.58	121.74	120.23	-2.25%
YoY %	19.59%	-4.18%	-33.01%	12.37%	-0.13%	1.26%	-	-
Horiz. %	87.22%	72.94%	76.12%	113.63%	101.12%	101.26%	100.00%	-
EPS	31.56	29.32	29.02	26.02	17.88	15.14	10.38	20.35%
YoY %	7.64%	1.03%	11.53%	45.53%	18.10%	45.86%	-	-
Horiz. %	304.05%	282.47%	279.58%	250.67%	172.25%	145.86%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	8.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	2.54	2.25	2.03	1.85	1.74	1.00	1.53	8.81%
YoY %	12.89%	10.84%	9.73%	6.32%	74.00%	-34.64%	-	-
Horiz. %	166.01%	147.06%	132.68%	120.92%	113.73%	65.36%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,067,772
RPS	88.22	72.41	68.78	101.82	89.56	88.53	86.98	0.23%
YoY %	21.83%	5.28%	-32.45%	13.69%	1.16%	1.78%	-	-
Horiz. %	101.43%	83.25%	79.08%	117.06%	102.97%	101.78%	100.00%	-
EPS	26.55	24.21	21.81	19.39	13.17	11.01	7.51	23.41%
YoY %	9.67%	11.00%	12.48%	47.23%	19.62%	46.60%	-	-
Horiz. %	353.53%	322.37%	290.41%	258.19%	175.37%	146.60%	100.00%	-
DPS	10.10	9.91	9.02	8.94	8.84	8.73	5.79	9.71%
YoY %	1.92%	9.87%	0.89%	1.13%	1.26%	50.78%	-	-
Horiz. %	174.44%	171.16%	155.79%	154.40%	152.68%	150.78%	100.00%	-
NAPS	2.1368	1.8579	1.5257	1.3787	1.2816	0.7272	1.1069	11.58%
YoY %	15.01%	21.77%	10.66%	7.58%	76.24%	-34.30%	-	-
Horiz. %	193.04%	167.85%	137.84%	124.56%	115.78%	65.70%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	5.07	4.47	3.72	3.70	3.81	2.77	1.90	-
P/RPS	4.83	5.10	4.06	2.71	3.13	2.28	1.58	20.46%
YoY %	-5.29%	25.62%	49.82%	-13.42%	37.28%	44.30%	-	-
Horiz. %	305.70%	322.78%	256.96%	171.52%	198.10%	144.30%	100.00%	-
P/EPS	16.06	15.25	12.82	14.22	21.31	18.29	18.30	-2.15%
YoY %	5.31%	18.95%	-9.85%	-33.27%	16.51%	-0.05%	-	-
Horiz. %	87.76%	83.33%	70.05%	77.70%	116.45%	99.95%	100.00%	-
EY	6.22	6.56	7.80	7.03	4.69	5.47	5.46	2.19%
YoY %	-5.18%	-15.90%	10.95%	49.89%	-14.26%	0.18%	-	-
Horiz. %	113.92%	120.15%	142.86%	128.75%	85.90%	100.18%	100.00%	-
DY	2.37	2.68	3.23	3.24	3.15	4.33	4.21	-9.12%
YoY %	-11.57%	-17.03%	-0.31%	2.86%	-27.25%	2.85%	-	-
Horiz. %	56.29%	63.66%	76.72%	76.96%	74.82%	102.85%	100.00%	-
P/NAPS	2.00	1.99	1.83	2.00	2.19	2.77	1.24	8.28%
YoY %	0.50%	8.74%	-8.50%	-8.68%	-20.94%	123.39%	-	-
Horiz. %	161.29%	160.48%	147.58%	161.29%	176.61%	223.39%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	26/03/15	27/03/14	28/03/13	28/03/12	24/03/11	25/03/10	26/03/09	-
Price	5.20	4.64	4.13	3.60	3.79	2.84	2.03	-
P/RPS	4.96	5.29	4.51	2.64	3.12	2.33	1.69	19.64%
YoY %	-6.24%	17.29%	70.83%	-15.38%	33.91%	37.87%	-	-
Horiz. %	293.49%	313.02%	266.86%	156.21%	184.62%	137.87%	100.00%	-
P/EPS	16.48	15.83	14.23	13.84	21.20	18.75	19.56	-2.81%
YoY %	4.11%	11.24%	2.82%	-34.72%	13.07%	-4.14%	-	-
Horiz. %	84.25%	80.93%	72.75%	70.76%	108.38%	95.86%	100.00%	-
EY	6.07	6.32	7.03	7.23	4.72	5.33	5.11	2.90%
YoY %	-3.96%	-10.10%	-2.77%	53.18%	-11.44%	4.31%	-	-
Horiz. %	118.79%	123.68%	137.57%	141.49%	92.37%	104.31%	100.00%	-
DY	2.31	2.59	2.91	3.33	3.17	4.23	3.94	-8.51%
YoY %	-10.81%	-11.00%	-12.61%	5.05%	-25.06%	7.36%	-	-
Horiz. %	58.63%	65.74%	73.86%	84.52%	80.46%	107.36%	100.00%	-
P/NAPS	2.05	2.06	2.03	1.95	2.18	2.84	1.33	7.47%
YoY %	-0.49%	1.48%	4.10%	-10.55%	-23.24%	113.53%	-	-
Horiz. %	154.14%	154.89%	152.63%	146.62%	163.91%	213.53%	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

MQ Market Updates - 5 July 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

995

HLIND

HONG LEONG INDUSTRIES BHD

954

GENTING

GENTING BHD

321

JCY

JCY INTERNATIONAL BERHAD

314

ARMADA

BUMI ARMADA BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

283

SALCON

SALCON BHD

252

SAPNRG

SAPURA ENERGY BERHAD

216

TSH

TSH RESOURCES BHD

200

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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