[GAMUDA] YoY Cumulative Quarter Result on 31-Jul-2009 [#4]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Cumulative Result
Revenue	3,087,003	2,673,208	2,455,143	2,727,302	2,403,660	1,516,359	1,226,897	16.60%
YoY %	15.48%	8.88%	-9.98%	13.46%	58.52%	23.59%	-	-
Horiz. %	251.61%	217.88%	200.11%	222.29%	195.91%	123.59%	100.00%	-
PBT	728,210	544,524	412,260	282,157	470,814	276,561	222,159	21.85%
YoY %	33.73%	32.08%	46.11%	-40.07%	70.24%	24.49%	-	-
Horiz. %	327.79%	245.11%	185.57%	127.01%	211.93%	124.49%	100.00%	-
Tax	-162,219	-111,579	-80,547	-78,003	-131,886	-51,748	-51,708	20.97%
YoY %	-45.38%	-38.53%	-3.26%	40.86%	-154.86%	-0.08%	-	-
Horiz. %	313.72%	215.79%	155.77%	150.85%	255.06%	100.08%	100.00%	-
NP	565,991	432,945	331,713	204,154	338,928	224,813	170,451	22.12%
YoY %	30.73%	30.52%	62.48%	-39.76%	50.76%	31.89%	-	-
Horiz. %	332.05%	254.00%	194.61%	119.77%	198.84%	131.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	547,305	425,411	322,918	193,689	325,078	185,428	157,583	23.03%
YoY %	28.65%	31.74%	66.72%	-40.42%	75.31%	17.67%	-	-
Horiz. %	347.31%	269.96%	204.92%	122.91%	206.29%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	20.49%	19.54%	27.65%	28.01%	18.71%	23.28%	-
YoY %	8.74%	4.86%	-29.33%	-1.29%	49.71%	-19.63%	-	-
Horiz. %	95.70%	88.02%	83.93%	118.77%	120.32%	80.37%	100.00%	-
Total Cost	2,521,012	2,240,263	2,123,430	2,523,148	2,064,732	1,291,546	1,056,446	15.58%
YoY %	12.53%	5.50%	-15.84%	22.20%	59.87%	22.25%	-	-
Horiz. %	238.63%	212.06%	201.00%	238.83%	195.44%	122.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	10.22%
YoY %	10.02%	7.03%	8.86%	3.76%	18.18%	14.16%	-	-
Horiz. %	179.46%	163.11%	152.40%	139.99%	134.92%	114.16%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	248,586	230,755	181,613	160,571	499,505	392,711	120,452	12.82%
YoY %	7.73%	27.06%	13.10%	-67.85%	27.19%	226.03%	-	-
Horiz. %	206.38%	191.57%	150.78%	133.31%	414.69%	326.03%	100.00%	-
Div Payout %	45.42%	54.24%	56.24%	82.90%	153.66%	211.79%	76.44%	-
YoY %	-16.26%	-3.56%	-32.16%	-46.05%	-27.45%	177.07%	-	-
Horiz. %	59.42%	70.96%	73.57%	108.45%	201.02%	277.07%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	10.22%
YoY %	10.02%	7.03%	8.86%	3.76%	18.18%	14.16%	-	-
Horiz. %	179.46%	163.11%	152.40%	139.99%	134.92%	114.16%	100.00%	-
NOSH	2,071,555	2,051,162	2,017,922	2,007,139	1,998,020	853,720	752,827	18.35%
YoY %	0.99%	1.65%	0.54%	0.46%	134.04%	13.40%	-	-
Horiz. %	275.17%	272.46%	268.05%	266.61%	265.40%	113.40%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	18.33%	16.20%	13.51%	7.49%	14.10%	14.83%	13.89%	-
YoY %	13.15%	19.91%	80.37%	-46.88%	-4.92%	6.77%	-	-
Horiz. %	131.97%	116.63%	97.26%	53.92%	101.51%	106.77%	100.00%	-
ROE	13.55%	11.59%	9.41%	6.15%	10.70%	7.22%	7.00%	-
YoY %	16.91%	23.17%	53.01%	-42.52%	48.20%	3.14%	-	-
Horiz. %	193.57%	165.57%	134.43%	87.86%	152.86%	103.14%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	149.02	130.33	121.67	135.88	120.30	177.62	162.97	-1.47%
YoY %	14.34%	7.12%	-10.46%	12.95%	-32.27%	8.99%	-	-
Horiz. %	91.44%	79.97%	74.66%	83.38%	73.82%	108.99%	100.00%	-
EPS	26.42	20.74	16.00	9.65	16.27	21.72	20.93	3.95%
YoY %	27.39%	29.62%	65.80%	-40.69%	-25.09%	3.77%	-	-
Horiz. %	126.23%	99.09%	76.45%	46.11%	77.74%	103.77%	100.00%	-
DPS	12.00	11.25	9.00	8.00	25.00	46.00	16.00	-4.67%
YoY %	6.67%	25.00%	12.50%	-68.00%	-45.65%	187.50%	-	-
Horiz. %	75.00%	70.31%	56.25%	50.00%	156.25%	287.50%	100.00%	-
NAPS	1.95	1.79	1.70	1.57	1.52	3.01	2.99	-6.87%
YoY %	8.94%	5.29%	8.28%	3.29%	-49.50%	0.67%	-	-
Horiz. %	65.22%	59.87%	56.86%	52.51%	50.84%	100.67%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,004,351
RPS	111.42	96.48	88.61	98.43	86.75	54.73	44.28	16.60%
YoY %	15.49%	8.88%	-9.98%	13.46%	58.51%	23.60%	-	-
Horiz. %	251.63%	217.89%	200.11%	222.29%	195.91%	123.60%	100.00%	-
EPS	19.75	15.35	11.65	6.99	11.73	6.69	5.69	23.02%
YoY %	28.66%	31.76%	66.67%	-40.41%	75.34%	17.57%	-	-
Horiz. %	347.10%	269.77%	204.75%	122.85%	206.15%	117.57%	100.00%	-
DPS	8.97	8.33	6.55	5.80	18.03	14.17	4.35	12.80%
YoY %	7.68%	27.18%	12.93%	-67.83%	27.24%	225.75%	-	-
Horiz. %	206.21%	191.49%	150.57%	133.33%	414.48%	325.75%	100.00%	-
NAPS	1.458	1.3252	1.2381	1.1373	1.0961	0.9275	0.8124	10.22%
YoY %	10.02%	7.03%	8.86%	3.76%	18.18%	14.17%	-	-
Horiz. %	179.47%	163.12%	152.40%	139.99%	134.92%	114.17%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	3.51	3.69	3.32	3.36	2.70	3.90	1.75	-
P/RPS	2.36	2.83	2.73	2.47	2.24	2.20	1.07	14.07%
YoY %	-16.61%	3.66%	10.53%	10.27%	1.82%	105.61%	-	-
Horiz. %	220.56%	264.49%	255.14%	230.84%	209.35%	205.61%	100.00%	-
P/EPS	13.29	17.79	20.75	34.82	16.59	17.96	8.36	8.02%
YoY %	-25.30%	-14.27%	-40.41%	109.89%	-7.63%	114.83%	-	-
Horiz. %	158.97%	212.80%	248.21%	416.51%	198.44%	214.83%	100.00%	-
EY	7.53	5.62	4.82	2.87	6.03	5.57	11.96	-7.41%
YoY %	33.99%	16.60%	67.94%	-52.40%	8.26%	-53.43%	-	-
Horiz. %	62.96%	46.99%	40.30%	24.00%	50.42%	46.57%	100.00%	-
DY	3.42	3.05	2.71	2.38	9.26	11.79	9.14	-15.09%
YoY %	12.13%	12.55%	13.87%	-74.30%	-21.46%	28.99%	-	-
Horiz. %	37.42%	33.37%	29.65%	26.04%	101.31%	128.99%	100.00%	-
P/NAPS	1.80	2.06	1.95	2.14	1.78	1.30	0.59	20.41%
YoY %	-12.62%	5.64%	-8.88%	20.22%	36.92%	120.34%	-	-
Horiz. %	305.08%	349.15%	330.51%	362.71%	301.69%	220.34%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/09/12	29/09/11	28/09/10	29/09/09	24/09/08	26/09/07	29/09/06	-
Price	3.40	2.87	3.80	3.23	2.29	4.32	2.01	-
P/RPS	2.28	2.20	3.12	2.38	1.90	2.43	1.23	10.82%
YoY %	3.64%	-29.49%	31.09%	25.26%	-21.81%	97.56%	-	-
Horiz. %	185.37%	178.86%	253.66%	193.50%	154.47%	197.56%	100.00%	-
P/EPS	12.87	13.84	23.75	33.47	14.07	19.89	9.60	5.00%
YoY %	-7.01%	-41.73%	-29.04%	137.88%	-29.26%	107.19%	-	-
Horiz. %	134.06%	144.17%	247.40%	348.65%	146.56%	207.19%	100.00%	-
EY	7.77	7.23	4.21	2.99	7.10	5.03	10.41	-4.75%
YoY %	7.47%	71.73%	40.80%	-57.89%	41.15%	-51.68%	-	-
Horiz. %	74.64%	69.45%	40.44%	28.72%	68.20%	48.32%	100.00%	-
DY	3.53	3.92	2.37	2.48	10.92	10.65	7.96	-12.66%
YoY %	-9.95%	65.40%	-4.44%	-77.29%	2.54%	33.79%	-	-
Horiz. %	44.35%	49.25%	29.77%	31.16%	137.19%	133.79%	100.00%	-
P/NAPS	1.74	1.60	2.24	2.06	1.51	1.44	0.67	17.22%
YoY %	8.75%	-28.57%	8.74%	36.42%	4.86%	114.93%	-	-
Horiz. %	259.70%	238.81%	334.33%	307.46%	225.37%	214.93%	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 - 21 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

973

PTRANS

PERAK TRANSIT BERHAD

955

GENTING

GENTING BHD

740

JCY

JCY INTERNATIONAL BERHAD

692

DNEX

DAGANG NEXCHANGE BERHAD

363

NOTION

NOTION VTEC BHD

310

GENM

GENTING MALAYSIA BERHAD

247

TSH

TSH RESOURCES BHD

236

HEXCAP

HEXTAR CAPITAL BERHAD

233

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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