[GAMUDA] YoY TTM Result on 31-Jan-2014 [#2]

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
TTM Result
Revenue	2,440,437	2,217,268	2,448,697	2,285,739	2,629,125	2,843,136	2,467,373	-0.18%
YoY %	10.07%	-9.45%	7.13%	-13.06%	-7.53%	15.23%	-	-
Horiz. %	98.91%	89.86%	99.24%	92.64%	106.56%	115.23%	100.00%	-
PBT	820,185	784,282	918,026	688,244	733,228	664,940	452,008	10.43%
YoY %	4.58%	-14.57%	33.39%	-6.14%	10.27%	47.11%	-	-
Horiz. %	181.45%	173.51%	203.10%	152.26%	162.22%	147.11%	100.00%	-
Tax	-140,108	-109,173	-131,337	-106,170	-139,485	-138,026	-90,700	7.50%
YoY %	-28.34%	16.88%	-23.70%	23.88%	-1.06%	-52.18%	-	-
Horiz. %	154.47%	120.37%	144.80%	117.06%	153.79%	152.18%	100.00%	-
NP	680,077	675,109	786,689	582,074	593,743	526,914	361,308	11.10%
YoY %	0.74%	-14.18%	35.15%	-1.97%	12.68%	45.84%	-	-
Horiz. %	188.23%	186.85%	217.73%	161.10%	164.33%	145.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	633,195	635,457	751,830	574,190	580,841	511,646	352,817	10.22%
YoY %	-0.36%	-15.48%	30.94%	-1.15%	13.52%	45.02%	-	-
Horiz. %	179.47%	180.11%	213.09%	162.74%	164.63%	145.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	13.92%	14.31%	15.43%	19.02%	20.76%	20.07%	-
YoY %	22.70%	-2.73%	-7.26%	-18.87%	-8.38%	3.44%	-	-
Horiz. %	85.10%	69.36%	71.30%	76.88%	94.77%	103.44%	100.00%	-
Total Cost	1,760,360	1,542,159	1,662,008	1,703,665	2,035,382	2,316,222	2,106,065	-2.94%
YoY %	14.15%	-7.21%	-2.45%	-16.30%	-12.12%	9.98%	-	-
Horiz. %	83.59%	73.22%	78.92%	80.89%	96.64%	109.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,270,845	6,645,291	5,947,713	5,165,435	4,235,195	3,825,379	3,564,346	12.60%
YoY %	9.41%	11.73%	15.14%	21.96%	10.71%	7.32%	-	-
Horiz. %	203.99%	186.44%	166.87%	144.92%	118.82%	107.32%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	289,707	285,738	277,307	264,059	249,362	247,276	227,896	4.07%
YoY %	1.39%	3.04%	5.02%	5.89%	0.84%	8.50%	-	-
Horiz. %	127.12%	125.38%	121.68%	115.87%	109.42%	108.50%	100.00%	-
Div Payout %	45.75%	44.97%	36.88%	45.99%	42.93%	48.33%	64.59%	-
YoY %	1.73%	21.94%	-19.81%	7.13%	-11.17%	-25.17%	-	-
Horiz. %	70.83%	69.62%	57.10%	71.20%	66.47%	74.83%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	7,270,845	6,645,291	5,947,713	5,165,435	4,235,195	3,825,379	3,564,346	12.60%
YoY %	9.41%	11.73%	15.14%	21.96%	10.71%	7.32%	-	-
Horiz. %	203.99%	186.44%	166.87%	144.92%	118.82%	107.32%	100.00%	-
NOSH	2,423,615	2,407,714	2,341,619	2,295,749	2,086,303	2,067,772	2,048,474	2.83%
YoY %	0.66%	2.82%	2.00%	10.04%	0.90%	0.94%	-	-
Horiz. %	118.31%	117.54%	114.31%	112.07%	101.85%	100.94%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	27.87%	30.45%	32.13%	25.47%	22.58%	18.53%	14.64%	-
YoY %	-8.47%	-5.23%	26.15%	12.80%	21.86%	26.57%	-	-
Horiz. %	190.37%	207.99%	219.47%	173.98%	154.23%	126.57%	100.00%	-
ROE	8.71%	9.56%	12.64%	11.12%	13.71%	13.38%	9.90%	-
YoY %	-8.89%	-24.37%	13.67%	-18.89%	2.47%	35.15%	-	-
Horiz. %	87.98%	96.57%	127.68%	112.32%	138.48%	135.15%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	100.69	92.09	104.57	99.56	126.02	137.50	120.45	-2.93%
YoY %	9.34%	-11.93%	5.03%	-21.00%	-8.35%	14.16%	-	-
Horiz. %	83.59%	76.45%	86.82%	82.66%	104.62%	114.16%	100.00%	-
EPS	26.13	26.39	32.11	25.01	27.84	24.74	17.22	7.19%
YoY %	-0.99%	-17.81%	28.39%	-10.17%	12.53%	43.67%	-	-
Horiz. %	151.74%	153.25%	186.47%	145.24%	161.67%	143.67%	100.00%	-
DPS	12.00	11.87	12.00	11.50	12.00	12.00	11.25	1.08%
YoY %	1.10%	-1.08%	4.35%	-4.17%	0.00%	6.67%	-	-
Horiz. %	106.67%	105.51%	106.67%	102.22%	106.67%	106.67%	100.00%	-
NAPS	3.00	2.76	2.54	2.25	2.03	1.85	1.74	9.49%
YoY %	8.70%	8.66%	12.89%	10.84%	9.73%	6.32%	-	-
Horiz. %	172.41%	158.62%	145.98%	129.31%	116.67%	106.32%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,295,749
RPS	88.10	80.05	88.40	82.52	94.92	102.64	89.08	-0.18%
YoY %	10.06%	-9.45%	7.13%	-13.06%	-7.52%	15.22%	-	-
Horiz. %	98.90%	89.86%	99.24%	92.64%	106.56%	115.22%	100.00%	-
EPS	22.86	22.94	27.14	20.73	20.97	18.47	12.74	10.22%
YoY %	-0.35%	-15.48%	30.92%	-1.14%	13.54%	44.98%	-	-
Horiz. %	179.43%	180.06%	213.03%	162.72%	164.60%	144.98%	100.00%	-
DPS	10.46	10.32	10.01	9.53	9.00	8.93	8.23	4.07%
YoY %	1.36%	3.10%	5.04%	5.89%	0.78%	8.51%	-	-
Horiz. %	127.10%	125.39%	121.63%	115.80%	109.36%	108.51%	100.00%	-
NAPS	2.6249	2.3991	2.1472	1.8648	1.529	1.381	1.2868	12.60%
YoY %	9.41%	11.73%	15.14%	21.96%	10.72%	7.32%	-	-
Horiz. %	203.99%	186.44%	166.86%	144.92%	118.82%	107.32%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	4.81	4.57	5.07	4.47	3.72	3.70	3.81	-
P/RPS	4.78	4.96	4.85	4.49	2.95	2.69	3.16	7.13%
YoY %	-3.63%	2.27%	8.02%	52.20%	9.67%	-14.87%	-	-
Horiz. %	151.27%	156.96%	153.48%	142.09%	93.35%	85.13%	100.00%	-
P/EPS	18.41	17.32	15.79	17.87	13.36	14.95	22.12	-3.01%
YoY %	6.29%	9.69%	-11.64%	33.76%	-10.64%	-32.41%	-	-
Horiz. %	83.23%	78.30%	71.38%	80.79%	60.40%	67.59%	100.00%	-
EY	5.43	5.78	6.33	5.60	7.48	6.69	4.52	3.10%
YoY %	-6.06%	-8.69%	13.04%	-25.13%	11.81%	48.01%	-	-
Horiz. %	120.13%	127.88%	140.04%	123.89%	165.49%	148.01%	100.00%	-
DY	2.49	2.60	2.37	2.57	3.23	3.24	2.95	-2.78%
YoY %	-4.23%	9.70%	-7.78%	-20.43%	-0.31%	9.83%	-	-
Horiz. %	84.41%	88.14%	80.34%	87.12%	109.49%	109.83%	100.00%	-
P/NAPS	1.60	1.66	2.00	1.99	1.83	2.00	2.19	-5.09%
YoY %	-3.61%	-17.00%	0.50%	8.74%	-8.50%	-8.68%	-	-
Horiz. %	73.06%	75.80%	91.32%	90.87%	83.56%	91.32%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	23/03/17	24/03/16	26/03/15	27/03/14	28/03/13	28/03/12	24/03/11	-
Price	5.25	4.81	5.20	4.64	4.13	3.60	3.79	-
P/RPS	5.21	5.22	4.97	4.66	3.28	2.62	3.15	8.73%
YoY %	-0.19%	5.03%	6.65%	42.07%	25.19%	-16.83%	-	-
Horiz. %	165.40%	165.71%	157.78%	147.94%	104.13%	83.17%	100.00%	-
P/EPS	20.09	18.22	16.20	18.55	14.83	14.55	22.00	-1.50%
YoY %	10.26%	12.47%	-12.67%	25.08%	1.92%	-33.86%	-	-
Horiz. %	91.32%	82.82%	73.64%	84.32%	67.41%	66.14%	100.00%	-
EY	4.98	5.49	6.17	5.39	6.74	6.87	4.54	1.55%
YoY %	-9.29%	-11.02%	14.47%	-20.03%	-1.89%	51.32%	-	-
Horiz. %	109.69%	120.93%	135.90%	118.72%	148.46%	151.32%	100.00%	-
DY	2.29	2.47	2.31	2.48	2.91	3.33	2.97	-4.23%
YoY %	-7.29%	6.93%	-6.85%	-14.78%	-12.61%	12.12%	-	-
Horiz. %	77.10%	83.16%	77.78%	83.50%	97.98%	112.12%	100.00%	-
P/NAPS	1.75	1.74	2.05	2.06	2.03	1.95	2.18	-3.59%
YoY %	0.57%	-15.12%	-0.49%	1.48%	4.10%	-10.55%	-	-
Horiz. %	80.28%	79.82%	94.04%	94.50%	93.12%	89.45%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:40:00

EMA 5

10 Mins

SELL

2024-05-24 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-24 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-24 16:15:00

EMA 5

5 Mins

SELL

2024-05-24 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

583

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

287

YTL

YTL CORPORATION BHD

236

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

MAYBANK

MALAYAN BANKING BHD

204

PBBANK

PUBLIC BANK BHD

182

GENTING

GENTING BHD

158

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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