[GAMUDA] YoY TTM Result on 31-Jan-2009 [#2]

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	2,843,136	2,467,373	2,748,809	2,631,691	1,797,046	1,336,287	1,543,122	10.71%
YoY %	15.23%	-10.24%	4.45%	46.45%	34.48%	-13.40%	-	-
Horiz. %	184.25%	159.89%	178.13%	170.54%	116.46%	86.60%	100.00%	-
PBT	664,940	452,008	338,820	389,517	373,205	232,052	312,997	13.37%
YoY %	47.11%	33.41%	-13.02%	4.37%	60.83%	-25.86%	-	-
Horiz. %	212.44%	144.41%	108.25%	124.45%	119.24%	74.14%	100.00%	-
Tax	-138,026	-90,700	-85,170	-126,453	-67,491	-51,346	-93,329	6.73%
YoY %	-52.18%	-6.49%	32.65%	-87.36%	-31.44%	44.98%	-	-
Horiz. %	147.89%	97.18%	91.26%	135.49%	72.32%	55.02%	100.00%	-
NP	526,914	361,308	253,650	263,064	305,714	180,706	219,668	15.69%
YoY %	45.84%	42.44%	-3.58%	-13.95%	69.18%	-17.74%	-	-
Horiz. %	239.87%	164.48%	115.47%	119.76%	139.17%	82.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	511,646	352,817	242,255	251,000	269,863	164,693	213,263	15.69%
YoY %	45.02%	45.64%	-3.48%	-6.99%	63.86%	-22.77%	-	-
Horiz. %	239.91%	165.44%	113.59%	117.70%	126.54%	77.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	20.07%	25.14%	32.46%	18.08%	22.13%	29.82%	-
YoY %	3.44%	-20.17%	-22.55%	79.54%	-18.30%	-25.79%	-	-
Horiz. %	69.62%	67.30%	84.31%	108.85%	60.63%	74.21%	100.00%	-
Total Cost	2,316,222	2,106,065	2,495,159	2,368,627	1,491,332	1,155,581	1,323,454	9.77%
YoY %	9.98%	-15.59%	5.34%	58.83%	29.05%	-12.68%	-	-
Horiz. %	175.01%	159.13%	188.53%	178.97%	112.68%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	9.03%
YoY %	7.32%	76.56%	-34.10%	0.88%	27.26%	4.82%	-	-
Horiz. %	168.04%	156.57%	88.68%	134.57%	133.40%	104.82%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	247,276	227,896	200,977	330,687	352,035	303,433	120,239	12.76%
YoY %	8.50%	13.39%	-39.22%	-6.06%	16.02%	152.36%	-	-
Horiz. %	205.65%	189.54%	167.15%	275.02%	292.78%	252.36%	100.00%	-
Div Payout %	48.33%	64.59%	82.96%	131.75%	130.45%	184.24%	56.38%	-
YoY %	-25.17%	-22.14%	-37.03%	1.00%	-29.20%	226.78%	-	-
Horiz. %	85.72%	114.56%	147.14%	233.68%	231.38%	326.78%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	9.03%
YoY %	7.32%	76.56%	-34.10%	0.88%	27.26%	4.82%	-	-
Horiz. %	168.04%	156.57%	88.68%	134.57%	133.40%	104.82%	100.00%	-
NOSH	2,067,772	2,048,474	2,018,783	2,002,285	1,997,937	795,426	753,804	18.30%
YoY %	0.94%	1.47%	0.82%	0.22%	151.18%	5.52%	-	-
Horiz. %	274.31%	271.75%	267.81%	265.62%	265.05%	105.52%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	18.53%	14.64%	9.23%	10.00%	17.01%	13.52%	14.24%	-
YoY %	26.57%	58.61%	-7.70%	-41.21%	25.81%	-5.06%	-	-
Horiz. %	130.13%	102.81%	64.82%	70.22%	119.45%	94.94%	100.00%	-
ROE	13.38%	9.90%	12.00%	8.19%	8.89%	6.90%	9.37%	-
YoY %	35.15%	-17.50%	46.52%	-7.87%	28.84%	-26.36%	-	-
Horiz. %	142.80%	105.66%	128.07%	87.41%	94.88%	73.64%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	137.50	120.45	136.16	131.43	89.95	168.00	204.71	-6.41%
YoY %	14.16%	-11.54%	3.60%	46.11%	-46.46%	-17.93%	-	-
Horiz. %	67.17%	58.84%	66.51%	64.20%	43.94%	82.07%	100.00%	-
EPS	24.74	17.22	12.00	12.54	13.51	20.70	28.29	-2.20%
YoY %	43.67%	43.50%	-4.31%	-7.18%	-34.73%	-26.83%	-	-
Horiz. %	87.45%	60.87%	42.42%	44.33%	47.76%	73.17%	100.00%	-
DPS	12.00	11.25	10.00	16.50	17.62	38.15	16.00	-4.67%
YoY %	6.67%	12.50%	-39.39%	-6.36%	-53.81%	138.44%	-	-
Horiz. %	75.00%	70.31%	62.50%	103.12%	110.12%	238.44%	100.00%	-
NAPS	1.85	1.74	1.00	1.53	1.52	3.00	3.02	-7.83%
YoY %	6.32%	74.00%	-34.64%	0.66%	-49.33%	-0.66%	-	-
Horiz. %	61.26%	57.62%	33.11%	50.66%	50.33%	99.34%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,002,285
RPS	102.61	89.05	99.21	94.98	64.86	48.23	55.69	10.71%
YoY %	15.23%	-10.24%	4.45%	46.44%	34.48%	-13.40%	-	-
Horiz. %	184.25%	159.90%	178.15%	170.55%	116.47%	86.60%	100.00%	-
EPS	18.47	12.73	8.74	9.06	9.74	5.94	7.70	15.69%
YoY %	45.09%	45.65%	-3.53%	-6.98%	63.97%	-22.86%	-	-
Horiz. %	239.87%	165.32%	113.51%	117.66%	126.49%	77.14%	100.00%	-
DPS	8.92	8.23	7.25	11.94	12.71	10.95	4.34	12.75%
YoY %	8.38%	13.52%	-39.28%	-6.06%	16.07%	152.30%	-	-
Horiz. %	205.53%	189.63%	167.05%	275.12%	292.86%	252.30%	100.00%	-
NAPS	1.3807	1.2864	0.7286	1.1057	1.0961	0.8613	0.8216	9.03%
YoY %	7.33%	76.56%	-34.11%	0.88%	27.26%	4.83%	-	-
Horiz. %	168.05%	156.57%	88.68%	134.58%	133.41%	104.83%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	3.70	3.81	2.77	1.90	5.10	3.55	1.66	-
P/RPS	2.69	3.16	2.03	1.45	5.67	2.11	0.81	22.13%
YoY %	-14.87%	55.67%	40.00%	-74.43%	168.72%	160.49%	-	-
Horiz. %	332.10%	390.12%	250.62%	179.01%	700.00%	260.49%	100.00%	-
P/EPS	14.95	22.12	23.08	15.16	37.76	17.15	5.87	16.85%
YoY %	-32.41%	-4.16%	52.24%	-59.85%	120.17%	192.16%	-	-
Horiz. %	254.68%	376.83%	393.19%	258.26%	643.27%	292.16%	100.00%	-
EY	6.69	4.52	4.33	6.60	2.65	5.83	17.04	-14.42%
YoY %	48.01%	4.39%	-34.39%	149.06%	-54.55%	-65.79%	-	-
Horiz. %	39.26%	26.53%	25.41%	38.73%	15.55%	34.21%	100.00%	-
DY	3.24	2.95	3.61	8.68	3.45	10.75	9.64	-16.60%
YoY %	9.83%	-18.28%	-58.41%	151.59%	-67.91%	11.51%	-	-
Horiz. %	33.61%	30.60%	37.45%	90.04%	35.79%	111.51%	100.00%	-
P/NAPS	2.00	2.19	2.77	1.24	3.36	1.18	0.55	23.99%
YoY %	-8.68%	-20.94%	123.39%	-63.10%	184.75%	114.55%	-	-
Horiz. %	363.64%	398.18%	503.64%	225.45%	610.91%	214.55%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	28/03/12	24/03/11	25/03/10	26/03/09	26/03/08	27/03/07	23/03/06	-
Price	3.60	3.79	2.84	2.03	3.14	4.12	1.89	-
P/RPS	2.62	3.15	2.09	1.54	3.49	2.45	0.92	19.04%
YoY %	-16.83%	50.72%	35.71%	-55.87%	42.45%	166.30%	-	-
Horiz. %	284.78%	342.39%	227.17%	167.39%	379.35%	266.30%	100.00%	-
P/EPS	14.55	22.00	23.67	16.19	23.25	19.90	6.68	13.84%
YoY %	-33.86%	-7.06%	46.20%	-30.37%	16.83%	197.90%	-	-
Horiz. %	217.81%	329.34%	354.34%	242.37%	348.05%	297.90%	100.00%	-
EY	6.87	4.54	4.23	6.18	4.30	5.03	14.97	-12.16%
YoY %	51.32%	7.33%	-31.55%	43.72%	-14.51%	-66.40%	-	-
Horiz. %	45.89%	30.33%	28.26%	41.28%	28.72%	33.60%	100.00%	-
DY	3.33	2.97	3.52	8.13	5.61	9.26	8.47	-14.40%
YoY %	12.12%	-15.62%	-56.70%	44.92%	-39.42%	9.33%	-	-
Horiz. %	39.32%	35.06%	41.56%	95.99%	66.23%	109.33%	100.00%	-
P/NAPS	1.95	2.18	2.84	1.33	2.07	1.37	0.63	20.71%
YoY %	-10.55%	-23.24%	113.53%	-35.75%	51.09%	117.46%	-	-
Horiz. %	309.52%	346.03%	450.79%	211.11%	328.57%	217.46%	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

306,793,600

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.065

0.00

226,932,400

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,250,700

AHB-WC

0.07

+0.005

99,978,500

JCY

0.72

+0.025

76,798,800

MYEG

1.02

-0.02

58,168,200

SBH

0.32

+0.035

57,995,800

SNS

0.755

+0.035

53,934,100

More active Stocks

CHGP

2.64

+0.35

654,600

MPI

38.88

+0.28

120,700

HLFG

17.40

+0.20

176,800

PANAMY

20.20

+0.20

9,200

VSTECS

4.19

+0.19

2,293,100

AJI

15.38

+0.18

122,400

MBMR

5.37

+0.17

630,400

PIE

6.33

+0.15

139,600

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

684,700

More gainer Stocks

NESTLE

121.30

-1.20

65,100

KLK

20.70

-0.28

872,500

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

145,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

356,800

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