[GAMUDA] YoY TTM Result on 31-Jan-2010 [#2]

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
TTM Result
Revenue	2,629,125	2,843,136	2,467,373	2,748,809	2,631,691	1,797,046	1,336,287	11.92%
YoY %	-7.53%	15.23%	-10.24%	4.45%	46.45%	34.48%	-	-
Horiz. %	196.75%	212.76%	184.64%	205.70%	196.94%	134.48%	100.00%	-
PBT	733,228	664,940	452,008	338,820	389,517	373,205	232,052	21.11%
YoY %	10.27%	47.11%	33.41%	-13.02%	4.37%	60.83%	-	-
Horiz. %	315.98%	286.55%	194.79%	146.01%	167.86%	160.83%	100.00%	-
Tax	-139,485	-138,026	-90,700	-85,170	-126,453	-67,491	-51,346	18.10%
YoY %	-1.06%	-52.18%	-6.49%	32.65%	-87.36%	-31.44%	-	-
Horiz. %	271.66%	268.82%	176.64%	165.87%	246.28%	131.44%	100.00%	-
NP	593,743	526,914	361,308	253,650	263,064	305,714	180,706	21.90%
YoY %	12.68%	45.84%	42.44%	-3.58%	-13.95%	69.18%	-	-
Horiz. %	328.57%	291.59%	199.94%	140.37%	145.58%	169.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	580,841	511,646	352,817	242,255	251,000	269,863	164,693	23.35%
YoY %	13.52%	45.02%	45.64%	-3.48%	-6.99%	63.86%	-	-
Horiz. %	352.68%	310.67%	214.23%	147.09%	152.40%	163.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.02%	20.76%	20.07%	25.14%	32.46%	18.08%	22.13%	-
YoY %	-8.38%	3.44%	-20.17%	-22.55%	79.54%	-18.30%	-	-
Horiz. %	85.95%	93.81%	90.69%	113.60%	146.68%	81.70%	100.00%	-
Total Cost	2,035,382	2,316,222	2,106,065	2,495,159	2,368,627	1,491,332	1,155,581	9.88%
YoY %	-12.12%	9.98%	-15.59%	5.34%	58.83%	29.05%	-	-
Horiz. %	176.13%	200.44%	182.25%	215.92%	204.97%	129.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,235,195	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	10.02%
YoY %	10.71%	7.32%	76.56%	-34.10%	0.88%	27.26%	-	-
Horiz. %	177.48%	160.31%	149.37%	84.60%	128.38%	127.26%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Dividend
Div	249,362	247,276	227,896	200,977	330,687	352,035	303,433	-3.21%
YoY %	0.84%	8.50%	13.39%	-39.22%	-6.06%	16.02%	-	-
Horiz. %	82.18%	81.49%	75.11%	66.23%	108.98%	116.02%	100.00%	-
Div Payout %	42.93%	48.33%	64.59%	82.96%	131.75%	130.45%	184.24%	-
YoY %	-11.17%	-25.17%	-22.14%	-37.03%	1.00%	-29.20%	-	-
Horiz. %	23.30%	26.23%	35.06%	45.03%	71.51%	70.80%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Equity
Net Worth	4,235,195	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	10.02%
YoY %	10.71%	7.32%	76.56%	-34.10%	0.88%	27.26%	-	-
Horiz. %	177.48%	160.31%	149.37%	84.60%	128.38%	127.26%	100.00%	-
NOSH	2,086,303	2,067,772	2,048,474	2,018,783	2,002,285	1,997,937	795,426	17.41%
YoY %	0.90%	0.94%	1.47%	0.82%	0.22%	151.18%	-	-
Horiz. %	262.29%	259.96%	257.53%	253.80%	251.72%	251.18%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Ratio Analysis
NP Margin	22.58%	18.53%	14.64%	9.23%	10.00%	17.01%	13.52%	-
YoY %	21.86%	26.57%	58.61%	-7.70%	-41.21%	25.81%	-	-
Horiz. %	167.01%	137.06%	108.28%	68.27%	73.96%	125.81%	100.00%	-
ROE	13.71%	13.38%	9.90%	12.00%	8.19%	8.89%	6.90%	-
YoY %	2.47%	35.15%	-17.50%	46.52%	-7.87%	28.84%	-	-
Horiz. %	198.70%	193.91%	143.48%	173.91%	118.70%	128.84%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Per Share
RPS	126.02	137.50	120.45	136.16	131.43	89.95	168.00	-4.67%
YoY %	-8.35%	14.16%	-11.54%	3.60%	46.11%	-46.46%	-	-
Horiz. %	75.01%	81.85%	71.70%	81.05%	78.23%	53.54%	100.00%	-
EPS	27.84	24.74	17.22	12.00	12.54	13.51	20.70	5.05%
YoY %	12.53%	43.67%	43.50%	-4.31%	-7.18%	-34.73%	-	-
Horiz. %	134.49%	119.52%	83.19%	57.97%	60.58%	65.27%	100.00%	-
DPS	12.00	12.00	11.25	10.00	16.50	17.62	38.15	-17.51%
YoY %	0.00%	6.67%	12.50%	-39.39%	-6.36%	-53.81%	-	-
Horiz. %	31.45%	31.45%	29.49%	26.21%	43.25%	46.19%	100.00%	-
NAPS	2.03	1.85	1.74	1.00	1.53	1.52	3.00	-6.29%
YoY %	9.73%	6.32%	74.00%	-34.64%	0.66%	-49.33%	-	-
Horiz. %	67.67%	61.67%	58.00%	33.33%	51.00%	50.67%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,018,783
RPS	94.89	102.61	89.05	99.21	94.98	64.86	48.23	11.92%
YoY %	-7.52%	15.23%	-10.24%	4.45%	46.44%	34.48%	-	-
Horiz. %	196.74%	212.75%	184.64%	205.70%	196.93%	134.48%	100.00%	-
EPS	20.96	18.47	12.73	8.74	9.06	9.74	5.94	23.36%
YoY %	13.48%	45.09%	45.65%	-3.53%	-6.98%	63.97%	-	-
Horiz. %	352.86%	310.94%	214.31%	147.14%	152.53%	163.97%	100.00%	-
DPS	9.00	8.92	8.23	7.25	11.94	12.71	10.95	-3.21%
YoY %	0.90%	8.38%	13.52%	-39.28%	-6.06%	16.07%	-	-
Horiz. %	82.19%	81.46%	75.16%	66.21%	109.04%	116.07%	100.00%	-
NAPS	1.5286	1.3807	1.2864	0.7286	1.1057	1.0961	0.8613	10.02%
YoY %	10.71%	7.33%	76.56%	-34.11%	0.88%	27.26%	-	-
Horiz. %	177.48%	160.30%	149.36%	84.59%	128.38%	127.26%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	-
Price	3.72	3.70	3.81	2.77	1.90	5.10	3.55	-
P/RPS	2.95	2.69	3.16	2.03	1.45	5.67	2.11	5.73%
YoY %	9.67%	-14.87%	55.67%	40.00%	-74.43%	168.72%	-	-
Horiz. %	139.81%	127.49%	149.76%	96.21%	68.72%	268.72%	100.00%	-
P/EPS	13.36	14.95	22.12	23.08	15.16	37.76	17.15	-4.07%
YoY %	-10.64%	-32.41%	-4.16%	52.24%	-59.85%	120.17%	-	-
Horiz. %	77.90%	87.17%	128.98%	134.58%	88.40%	220.17%	100.00%	-
EY	7.48	6.69	4.52	4.33	6.60	2.65	5.83	4.23%
YoY %	11.81%	48.01%	4.39%	-34.39%	149.06%	-54.55%	-	-
Horiz. %	128.30%	114.75%	77.53%	74.27%	113.21%	45.45%	100.00%	-
DY	3.23	3.24	2.95	3.61	8.68	3.45	10.75	-18.14%
YoY %	-0.31%	9.83%	-18.28%	-58.41%	151.59%	-67.91%	-	-
Horiz. %	30.05%	30.14%	27.44%	33.58%	80.74%	32.09%	100.00%	-
P/NAPS	1.83	2.00	2.19	2.77	1.24	3.36	1.18	7.58%
YoY %	-8.50%	-8.68%	-20.94%	123.39%	-63.10%	184.75%	-	-
Horiz. %	155.08%	169.49%	185.59%	234.75%	105.08%	284.75%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	28/03/13	28/03/12	24/03/11	25/03/10	26/03/09	26/03/08	27/03/07	-
Price	4.13	3.60	3.79	2.84	2.03	3.14	4.12	-
P/RPS	3.28	2.62	3.15	2.09	1.54	3.49	2.45	4.97%
YoY %	25.19%	-16.83%	50.72%	35.71%	-55.87%	42.45%	-	-
Horiz. %	133.88%	106.94%	128.57%	85.31%	62.86%	142.45%	100.00%	-
P/EPS	14.83	14.55	22.00	23.67	16.19	23.25	19.90	-4.77%
YoY %	1.92%	-33.86%	-7.06%	46.20%	-30.37%	16.83%	-	-
Horiz. %	74.52%	73.12%	110.55%	118.94%	81.36%	116.83%	100.00%	-
EY	6.74	6.87	4.54	4.23	6.18	4.30	5.03	4.99%
YoY %	-1.89%	51.32%	7.33%	-31.55%	43.72%	-14.51%	-	-
Horiz. %	134.00%	136.58%	90.26%	84.10%	122.86%	85.49%	100.00%	-
DY	2.91	3.33	2.97	3.52	8.13	5.61	9.26	-17.53%
YoY %	-12.61%	12.12%	-15.62%	-56.70%	44.92%	-39.42%	-	-
Horiz. %	31.43%	35.96%	32.07%	38.01%	87.80%	60.58%	100.00%	-
P/NAPS	2.03	1.95	2.18	2.84	1.33	2.07	1.37	6.76%
YoY %	4.10%	-10.55%	-23.24%	113.53%	-35.75%	51.09%	-	-
Horiz. %	148.18%	142.34%	159.12%	207.30%	97.08%	151.09%	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

0.185

-0.01

306,415,100

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.06

-0.005

226,789,200

HSI-CXV

0.145

0.00

220,144,100

HSI-CXF

0.115

-0.005

152,139,100

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

76,356,100

SBH

0.32

+0.035

57,761,700

MYEG

1.02

-0.02

56,862,800

SNS

0.75

+0.03

53,647,400

More active Stocks

CHGP

2.60

+0.31

648,200

MPI

38.90

+0.30

113,400

PANAMY

20.24

+0.24

7,200

VSTECS

4.23

+0.23

2,180,300

HLFG

17.38

+0.18

171,000

AJI

15.38

+0.18

122,400

MBMR

5.37

+0.17

583,400

PIE

6.34

+0.16

138,900

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

211,000

More gainer Stocks

NESTLE

121.30

-1.20

64,500

KLK

20.70

-0.28

839,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.98

-0.20

144,100

PMETAL-C1G

0.105

-0.145

1,050,000

PPB

14.30

-0.12

340,400

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

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