[GAMUDA] QoQ TTM Result on 31-Jul-2016 [#4]

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	2,812,633	2,440,437	2,113,985	2,121,899	2,130,782	2,217,268	2,343,077	12.96%
YoY %	15.25%	15.44%	-0.37%	-0.42%	-3.90%	-5.37%	-	-
Horiz. %	120.04%	104.16%	90.22%	90.56%	90.94%	94.63%	100.00%	-
PBT	855,680	820,185	793,755	780,658	761,050	784,282	821,901	2.72%
YoY %	4.33%	3.33%	1.68%	2.58%	-2.96%	-4.58%	-	-
Horiz. %	104.11%	99.79%	96.58%	94.98%	92.60%	95.42%	100.00%	-
Tax	-162,289	-140,108	-122,846	-111,918	-98,032	-109,173	-123,224	20.17%
YoY %	-15.83%	-14.05%	-9.76%	-14.16%	10.20%	11.40%	-	-
Horiz. %	131.70%	113.70%	99.69%	90.82%	79.56%	88.60%	100.00%	-
NP	693,391	680,077	670,909	668,740	663,018	675,109	698,677	-0.50%
YoY %	1.96%	1.37%	0.32%	0.86%	-1.79%	-3.37%	-	-
Horiz. %	99.24%	97.34%	96.03%	95.72%	94.90%	96.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	651,438	633,195	627,048	626,133	627,713	635,457	657,522	-0.61%
YoY %	2.88%	0.98%	0.15%	-0.25%	-1.22%	-3.36%	-	-
Horiz. %	99.07%	96.30%	95.37%	95.23%	95.47%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.97%	17.08%	15.48%	14.34%	12.88%	13.92%	14.99%	-
YoY %	11.07%	10.34%	7.95%	11.34%	-7.47%	-7.14%	-	-
Horiz. %	126.55%	113.94%	103.27%	95.66%	85.92%	92.86%	100.00%	-
Total Cost	2,119,242	1,760,360	1,443,076	1,453,159	1,467,764	1,542,159	1,644,400	18.44%
YoY %	20.39%	21.99%	-0.69%	-1.00%	-4.82%	-6.22%	-	-
Horiz. %	128.88%	107.05%	87.76%	88.37%	89.26%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,453,994	7,270,845	7,139,352	6,867,381	6,671,112	6,645,291	6,641,837	8.00%
YoY %	2.52%	1.84%	3.96%	2.94%	0.39%	0.05%	-	-
Horiz. %	112.23%	109.47%	107.49%	103.40%	100.44%	100.05%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	290,887	289,707	289,707	288,888	288,888	285,738	285,738	1.19%
YoY %	0.41%	0.00%	0.28%	0.00%	1.10%	0.00%	-	-
Horiz. %	101.80%	101.39%	101.39%	101.10%	101.10%	100.00%	100.00%	-
Div Payout %	44.65%	45.75%	46.20%	46.14%	46.02%	44.97%	43.46%	-
YoY %	-2.40%	-0.97%	0.13%	0.26%	2.33%	3.47%	-	-
Horiz. %	102.74%	105.27%	106.30%	106.17%	105.89%	103.47%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	7,453,994	7,270,845	7,139,352	6,867,381	6,671,112	6,645,291	6,641,837	8.00%
YoY %	2.52%	1.84%	3.96%	2.94%	0.39%	0.05%	-	-
Horiz. %	112.23%	109.47%	107.49%	103.40%	100.44%	100.05%	100.00%	-
NOSH	2,428,011	2,423,615	2,420,119	2,418,092	2,408,343	2,407,714	2,406,462	0.59%
YoY %	0.18%	0.14%	0.08%	0.40%	0.03%	0.05%	-	-
Horiz. %	100.90%	100.71%	100.57%	100.48%	100.08%	100.05%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	24.65%	27.87%	31.74%	31.52%	31.12%	30.45%	29.82%	-
YoY %	-11.55%	-12.19%	0.70%	1.29%	2.20%	2.11%	-	-
Horiz. %	82.66%	93.46%	106.44%	105.70%	104.36%	102.11%	100.00%	-
ROE	8.74%	8.71%	8.78%	9.12%	9.41%	9.56%	9.90%	-
YoY %	0.34%	-0.80%	-3.73%	-3.08%	-1.57%	-3.43%	-	-
Horiz. %	88.28%	87.98%	88.69%	92.12%	95.05%	96.57%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	115.84	100.69	87.35	87.75	88.47	92.09	97.37	12.28%
YoY %	15.05%	15.27%	-0.46%	-0.81%	-3.93%	-5.42%	-	-
Horiz. %	118.97%	103.41%	89.71%	90.12%	90.86%	94.58%	100.00%	-
EPS	26.83	26.13	25.91	25.89	26.06	26.39	27.32	-1.20%
YoY %	2.68%	0.85%	0.08%	-0.65%	-1.25%	-3.40%	-	-
Horiz. %	98.21%	95.64%	94.84%	94.77%	95.39%	96.60%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	11.87	11.87	0.72%
YoY %	0.00%	0.00%	0.00%	0.00%	1.10%	0.00%	-	-
Horiz. %	101.10%	101.10%	101.10%	101.10%	101.10%	100.00%	100.00%	-
NAPS	3.07	3.00	2.95	2.84	2.77	2.76	2.76	7.36%
YoY %	2.33%	1.69%	3.87%	2.53%	0.36%	0.00%	-	-
Horiz. %	111.23%	108.70%	106.88%	102.90%	100.36%	100.00%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,418,092
RPS	101.45	88.03	76.25	76.54	76.86	79.98	84.52	12.95%
YoY %	15.24%	15.45%	-0.38%	-0.42%	-3.90%	-5.37%	-	-
Horiz. %	120.03%	104.15%	90.22%	90.56%	90.94%	94.63%	100.00%	-
EPS	23.50	22.84	22.62	22.59	22.64	22.92	23.72	-0.61%
YoY %	2.89%	0.97%	0.13%	-0.22%	-1.22%	-3.37%	-	-
Horiz. %	99.07%	96.29%	95.36%	95.24%	95.45%	96.63%	100.00%	-
DPS	10.49	10.45	10.45	10.42	10.42	10.31	10.31	1.16%
YoY %	0.38%	0.00%	0.29%	0.00%	1.07%	0.00%	-	-
Horiz. %	101.75%	101.36%	101.36%	101.07%	101.07%	100.00%	100.00%	-
NAPS	2.6887	2.6227	2.5752	2.4771	2.4063	2.397	2.3958	8.00%
YoY %	2.52%	1.84%	3.96%	2.94%	0.39%	0.05%	-	-
Horiz. %	112.23%	109.47%	107.49%	103.39%	100.44%	100.05%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	5.27	4.81	4.91	4.82	4.75	4.57	4.50	-
P/RPS	4.55	4.78	5.62	5.49	5.37	4.96	4.62	-1.01%
YoY %	-4.81%	-14.95%	2.37%	2.23%	8.27%	7.36%	-	-
Horiz. %	98.48%	103.46%	121.65%	118.83%	116.23%	107.36%	100.00%	-
P/EPS	19.64	18.41	18.95	18.61	18.22	17.32	16.47	12.46%
YoY %	6.68%	-2.85%	1.83%	2.14%	5.20%	5.16%	-	-
Horiz. %	119.25%	111.78%	115.06%	112.99%	110.63%	105.16%	100.00%	-
EY	5.09	5.43	5.28	5.37	5.49	5.78	6.07	-11.08%
YoY %	-6.26%	2.84%	-1.68%	-2.19%	-5.02%	-4.78%	-	-
Horiz. %	83.86%	89.46%	86.99%	88.47%	90.44%	95.22%	100.00%	-
DY	2.28	2.49	2.44	2.49	2.53	2.60	2.64	-9.31%
YoY %	-8.43%	2.05%	-2.01%	-1.58%	-2.69%	-1.52%	-	-
Horiz. %	86.36%	94.32%	92.42%	94.32%	95.83%	98.48%	100.00%	-
P/NAPS	1.72	1.60	1.66	1.70	1.71	1.66	1.63	3.65%
YoY %	7.50%	-3.61%	-2.35%	-0.58%	3.01%	1.84%	-	-
Horiz. %	105.52%	98.16%	101.84%	104.29%	104.91%	101.84%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	23/06/17	23/03/17	16/12/16	28/09/16	29/06/16	24/03/16	16/12/15	-
Price	5.45	5.25	4.81	4.90	4.81	4.81	4.40	-
P/RPS	4.70	5.21	5.51	5.58	5.44	5.22	4.52	2.63%
YoY %	-9.79%	-5.44%	-1.25%	2.57%	4.21%	15.49%	-	-
Horiz. %	103.98%	115.27%	121.90%	123.45%	120.35%	115.49%	100.00%	-
P/EPS	20.31	20.09	18.56	18.92	18.45	18.22	16.10	16.76%
YoY %	1.10%	8.24%	-1.90%	2.55%	1.26%	13.17%	-	-
Horiz. %	126.15%	124.78%	115.28%	117.52%	114.60%	113.17%	100.00%	-
EY	4.92	4.98	5.39	5.28	5.42	5.49	6.21	-14.39%
YoY %	-1.20%	-7.61%	2.08%	-2.58%	-1.28%	-11.59%	-	-
Horiz. %	79.23%	80.19%	86.80%	85.02%	87.28%	88.41%	100.00%	-
DY	2.20	2.29	2.49	2.45	2.49	2.47	2.70	-12.77%
YoY %	-3.93%	-8.03%	1.63%	-1.61%	0.81%	-8.52%	-	-
Horiz. %	81.48%	84.81%	92.22%	90.74%	92.22%	91.48%	100.00%	-
P/NAPS	1.78	1.75	1.63	1.73	1.74	1.74	1.59	7.82%
YoY %	1.71%	7.36%	-5.78%	-0.57%	0.00%	9.43%	-	-
Horiz. %	111.95%	110.06%	102.52%	108.81%	109.43%	109.43%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

938

HLIND

HONG LEONG INDUSTRIES BHD

919

GENTING

GENTING BHD

352

MAYBANK

MALAYAN BANKING BHD

296

JCY

JCY INTERNATIONAL BERHAD

289

SAPNRG

SAPURA ENERGY BERHAD

241

GENM

GENTING MALAYSIA BERHAD

234

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

OCK

OCK GROUP BERHAD

225

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

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