[GAMUDA] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Annualized Quarter Result
Revenue	2,411,390	2,455,856	2,403,660	2,069,814	1,955,328	1,929,688	1,516,359	36.05%
YoY %	-1.81%	2.17%	16.13%	5.86%	1.33%	27.26%	-	-
Horiz. %	159.03%	161.96%	158.52%	136.50%	128.95%	127.26%	100.00%	-
PBT	277,234	287,908	470,814	446,152	439,828	425,904	276,561	0.16%
YoY %	-3.71%	-38.85%	5.53%	1.44%	3.27%	54.00%	-	-
Horiz. %	100.24%	104.10%	170.24%	161.32%	159.03%	154.00%	100.00%	-
Tax	-60,590	-58,012	-131,886	-94,216	-71,456	-64,292	-51,748	11.03%
YoY %	-4.44%	56.01%	-39.98%	-31.85%	-11.14%	-24.24%	-	-
Horiz. %	117.09%	112.10%	254.86%	182.07%	138.08%	124.24%	100.00%	-
NP	216,644	229,896	338,928	351,936	368,372	361,612	224,813	-2.42%
YoY %	-5.76%	-32.17%	-3.70%	-4.46%	1.87%	60.85%	-	-
Horiz. %	96.37%	102.26%	150.76%	156.55%	163.86%	160.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	208,184	220,144	325,078	339,833	356,340	352,252	185,428	7.98%
YoY %	-5.43%	-32.28%	-4.34%	-4.63%	1.16%	89.97%	-	-
Horiz. %	112.27%	118.72%	175.31%	183.27%	192.17%	189.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.86%	20.15%	28.01%	21.12%	16.25%	15.10%	18.71%	-
YoY %	8.49%	-28.06%	32.62%	29.97%	7.62%	-19.29%	-	-
Horiz. %	116.84%	107.70%	149.71%	112.88%	86.85%	80.71%	100.00%	-
Total Cost	2,194,746	2,225,960	2,064,732	1,717,878	1,586,956	1,568,076	1,291,546	42.17%
YoY %	-1.40%	7.81%	20.19%	8.25%	1.20%	21.41%	-	-
Horiz. %	169.93%	172.35%	159.87%	133.01%	122.87%	121.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,068,608	3,073,178	3,036,991	3,093,627	3,029,288	3,081,211	2,569,697	12.49%
YoY %	-0.15%	1.19%	-1.83%	2.12%	-1.69%	19.91%	-	-
Horiz. %	119.42%	119.59%	118.18%	120.39%	117.89%	119.91%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	160,450	321,378	499,505	665,296	498,238	993,939	392,711	-44.78%
YoY %	-50.07%	-35.66%	-24.92%	33.53%	-49.87%	153.10%	-	-
Horiz. %	40.86%	81.84%	127.19%	169.41%	126.87%	253.10%	100.00%	-
Div Payout %	77.07%	145.99%	153.66%	195.77%	139.82%	282.17%	211.79%	-
YoY %	-47.21%	-4.99%	-21.51%	40.02%	-50.45%	33.23%	-	-
Horiz. %	36.39%	68.93%	72.55%	92.44%	66.02%	133.23%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	3,068,608	3,073,178	3,036,991	3,093,627	3,029,288	3,081,211	2,569,697	12.49%
YoY %	-0.15%	1.19%	-1.83%	2.12%	-1.69%	19.91%	-	-
Horiz. %	119.42%	119.59%	118.18%	120.39%	117.89%	119.91%	100.00%	-
NOSH	2,005,626	2,008,613	1,998,020	1,995,888	1,992,953	1,987,878	853,720	76.26%
YoY %	-0.15%	0.53%	0.11%	0.15%	0.26%	132.85%	-	-
Horiz. %	234.93%	235.28%	234.04%	233.79%	233.44%	232.85%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	8.98%	9.36%	14.10%	17.00%	18.84%	18.74%	14.83%	-
YoY %	-4.06%	-33.62%	-17.06%	-9.77%	0.53%	26.37%	-	-
Horiz. %	60.55%	63.12%	95.08%	114.63%	127.04%	126.37%	100.00%	-
ROE	6.78%	7.16%	10.70%	10.98%	11.76%	11.43%	7.22%	-
YoY %	-5.31%	-33.08%	-2.55%	-6.63%	2.89%	58.31%	-	-
Horiz. %	93.91%	99.17%	148.20%	152.08%	162.88%	158.31%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	120.23	122.27	120.30	103.70	98.11	97.07	177.62	-22.81%
YoY %	-1.67%	1.64%	16.01%	5.70%	1.07%	-45.35%	-	-
Horiz. %	67.69%	68.84%	67.73%	58.38%	55.24%	54.65%	100.00%	-
EPS	10.38	10.96	16.27	17.03	17.88	17.72	21.72	-38.73%
YoY %	-5.29%	-32.64%	-4.46%	-4.75%	0.90%	-18.42%	-	-
Horiz. %	47.79%	50.46%	74.91%	78.41%	82.32%	81.58%	100.00%	-
DPS	8.00	16.00	25.00	33.33	25.00	50.00	46.00	-68.67%
YoY %	-50.00%	-36.00%	-24.99%	33.32%	-50.00%	8.70%	-	-
Horiz. %	17.39%	34.78%	54.35%	72.46%	54.35%	108.70%	100.00%	-
NAPS	1.53	1.53	1.52	1.55	1.52	1.55	3.01	-36.17%
YoY %	0.00%	0.66%	-1.94%	1.97%	-1.94%	-48.50%	-	-
Horiz. %	50.83%	50.83%	50.50%	51.50%	50.50%	51.50%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,002,741
RPS	85.46	87.04	85.19	73.35	69.30	68.39	53.74	36.05%
YoY %	-1.82%	2.17%	16.14%	5.84%	1.33%	27.26%	-	-
Horiz. %	159.02%	161.97%	158.52%	136.49%	128.95%	127.26%	100.00%	-
EPS	7.38	7.80	11.52	12.04	12.63	12.48	6.57	8.02%
YoY %	-5.38%	-32.29%	-4.32%	-4.67%	1.20%	89.95%	-	-
Horiz. %	112.33%	118.72%	175.34%	183.26%	192.24%	189.95%	100.00%	-
DPS	5.69	11.39	17.70	23.58	17.66	35.23	13.92	-44.77%
YoY %	-50.04%	-35.65%	-24.94%	33.52%	-49.87%	153.09%	-	-
Horiz. %	40.88%	81.82%	127.16%	169.40%	126.87%	253.09%	100.00%	-
NAPS	1.0875	1.0891	1.0763	1.0964	1.0736	1.092	0.9107	12.49%
YoY %	-0.15%	1.19%	-1.83%	2.12%	-1.68%	19.91%	-	-
Horiz. %	119.41%	119.59%	118.18%	120.39%	117.89%	119.91%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	1.90	1.49	2.70	3.12	5.10	4.56	3.90	-
P/RPS	1.58	1.22	2.24	3.01	5.20	4.70	2.20	-19.72%
YoY %	29.51%	-45.54%	-25.58%	-42.12%	10.64%	113.64%	-	-
Horiz. %	71.82%	55.45%	101.82%	136.82%	236.36%	213.64%	100.00%	-
P/EPS	18.30	13.59	16.59	18.32	28.52	25.73	17.96	1.25%
YoY %	34.66%	-18.08%	-9.44%	-35.76%	10.84%	43.26%	-	-
Horiz. %	101.89%	75.67%	92.37%	102.00%	158.80%	143.26%	100.00%	-
EY	5.46	7.36	6.03	5.46	3.51	3.89	5.57	-1.31%
YoY %	-25.82%	22.06%	10.44%	55.56%	-9.77%	-30.16%	-	-
Horiz. %	98.03%	132.14%	108.26%	98.03%	63.02%	69.84%	100.00%	-
DY	4.21	10.74	9.26	10.68	4.90	10.96	11.79	-49.51%
YoY %	-60.80%	15.98%	-13.30%	117.96%	-55.29%	-7.04%	-	-
Horiz. %	35.71%	91.09%	78.54%	90.59%	41.56%	92.96%	100.00%	-
P/NAPS	1.24	0.97	1.78	2.01	3.36	2.94	1.30	-3.08%
YoY %	27.84%	-45.51%	-11.44%	-40.18%	14.29%	126.15%	-	-
Horiz. %	95.38%	74.62%	136.92%	154.62%	258.46%	226.15%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	26/03/09	17/12/08	24/09/08	25/06/08	26/03/08	17/12/07	26/09/07	-
Price	2.03	1.86	2.29	2.33	3.14	4.60	4.32	-
P/RPS	1.69	1.52	1.90	2.25	3.20	4.74	2.43	-21.41%
YoY %	11.18%	-20.00%	-15.56%	-29.69%	-32.49%	95.06%	-	-
Horiz. %	69.55%	62.55%	78.19%	92.59%	131.69%	195.06%	100.00%	-
P/EPS	19.56	16.97	14.07	13.68	17.56	25.96	19.89	-1.10%
YoY %	15.26%	20.61%	2.85%	-22.10%	-32.36%	30.52%	-	-
Horiz. %	98.34%	85.32%	70.74%	68.78%	88.29%	130.52%	100.00%	-
EY	5.11	5.89	7.10	7.31	5.69	3.85	5.03	1.05%
YoY %	-13.24%	-17.04%	-2.87%	28.47%	47.79%	-23.46%	-	-
Horiz. %	101.59%	117.10%	141.15%	145.33%	113.12%	76.54%	100.00%	-
DY	3.94	8.60	10.92	14.31	7.96	10.87	10.65	-48.31%
YoY %	-54.19%	-21.25%	-23.69%	79.77%	-26.77%	2.07%	-	-
Horiz. %	37.00%	80.75%	102.54%	134.37%	74.74%	102.07%	100.00%	-
P/NAPS	1.33	1.22	1.51	1.50	2.07	2.97	1.44	-5.13%
YoY %	9.02%	-19.21%	0.67%	-27.54%	-30.30%	106.25%	-	-
Horiz. %	92.36%	84.72%	104.86%	104.17%	143.75%	206.25%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos