[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	1,929,688	1,516,359	1,325,688	1,393,954	1,463,240	1,226,897	1,121,053	43.48%
YoY %	27.26%	14.38%	-4.90%	-4.74%	19.26%	9.44%	-	-
Horiz. %	172.13%	135.26%	118.25%	124.34%	130.52%	109.44%	100.00%	-
PBT	425,904	276,561	255,416	246,540	252,708	222,159	224,397	53.11%
YoY %	54.00%	8.28%	3.60%	-2.44%	13.75%	-1.00%	-	-
Horiz. %	189.80%	123.25%	113.82%	109.87%	112.62%	99.00%	100.00%	-
Tax	-64,292	-51,748	-49,289	-39,970	-44,280	-51,708	-41,188	34.45%
YoY %	-24.24%	-4.99%	-23.31%	9.73%	14.37%	-25.54%	-	-
Horiz. %	156.09%	125.64%	119.67%	97.04%	107.51%	125.54%	100.00%	-
NP	361,612	224,813	206,126	206,570	208,428	170,451	183,209	57.15%
YoY %	60.85%	9.07%	-0.21%	-0.89%	22.28%	-6.96%	-	-
Horiz. %	197.38%	122.71%	112.51%	112.75%	113.77%	93.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	352,252	185,428	185,009	187,470	188,492	157,583	169,034	62.93%
YoY %	89.97%	0.23%	-1.31%	-0.54%	19.61%	-6.77%	-	-
Horiz. %	208.39%	109.70%	109.45%	110.91%	111.51%	93.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.10%	18.71%	19.30%	16.21%	17.52%	23.28%	18.35%	-
YoY %	-19.29%	-3.06%	19.06%	-7.48%	-24.74%	26.87%	-	-
Horiz. %	82.29%	101.96%	105.18%	88.34%	95.48%	126.87%	100.00%	-
Total Cost	1,568,076	1,291,546	1,119,561	1,187,384	1,254,812	1,056,446	937,844	40.74%
YoY %	21.41%	15.36%	-5.71%	-5.37%	18.78%	12.65%	-	-
Horiz. %	167.20%	137.71%	119.38%	126.61%	133.80%	112.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	2,250,953	2,220,838	24.32%
YoY %	19.91%	1.89%	3.77%	6.21%	1.66%	1.36%	-	-
Horiz. %	138.74%	115.71%	113.57%	109.44%	103.04%	101.36%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	993,939	392,711	500,613	356,053	-	120,452	70,263	482.09%
YoY %	153.10%	-21.55%	40.60%	0.00%	-	71.43%	-	-
Horiz. %	1,414.60%	558.92%	712.48%	506.74%	-	171.43%	100.00%	-
Div Payout %	282.17%	211.79%	270.59%	189.93%	-	76.44%	41.57%	-
YoY %	33.23%	-21.73%	42.47%	0.00%	-	83.88%	-	-
Horiz. %	678.78%	509.48%	650.93%	456.89%	-	183.88%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	2,250,953	2,220,838	24.32%
YoY %	19.91%	1.89%	3.77%	6.21%	1.66%	1.36%	-	-
Horiz. %	138.74%	115.71%	113.57%	109.44%	103.04%	101.36%	100.00%	-
NOSH	1,987,878	853,720	816,217	774,029	752,763	752,827	752,826	90.70%
YoY %	132.85%	4.59%	5.45%	2.83%	-0.01%	0.00%	-	-
Horiz. %	264.06%	113.40%	108.42%	102.82%	99.99%	100.00%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	18.74%	14.83%	15.55%	14.82%	14.24%	13.89%	16.34%	-
YoY %	26.37%	-4.63%	4.93%	4.07%	2.52%	-14.99%	-	-
Horiz. %	114.69%	90.76%	95.17%	90.70%	87.15%	85.01%	100.00%	-
ROE	11.43%	7.22%	7.34%	7.71%	8.24%	7.00%	7.61%	-
YoY %	58.31%	-1.63%	-4.80%	-6.43%	17.71%	-8.02%	-	-
Horiz. %	150.20%	94.88%	96.45%	101.31%	108.28%	91.98%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	97.07	177.62	162.42	180.09	194.38	162.97	148.91	-24.76%
YoY %	-45.35%	9.36%	-9.81%	-7.35%	19.27%	9.44%	-	-
Horiz. %	65.19%	119.28%	109.07%	120.94%	130.54%	109.44%	100.00%	-
EPS	17.72	21.72	22.67	24.22	25.04	20.93	22.45	-14.55%
YoY %	-18.42%	-4.19%	-6.40%	-3.27%	19.64%	-6.77%	-	-
Horiz. %	78.93%	96.75%	100.98%	107.88%	111.54%	93.23%	100.00%	-
DPS	50.00	46.00	61.33	46.00	0.00	16.00	9.33	205.30%
YoY %	8.70%	-25.00%	33.33%	0.00%	0.00%	71.49%	-	-
Horiz. %	535.91%	493.03%	657.34%	493.03%	0.00%	171.49%	100.00%	-
NAPS	1.55	3.01	3.09	3.14	3.04	2.99	2.95	-34.80%
YoY %	-48.50%	-2.59%	-1.59%	3.29%	1.67%	1.36%	-	-
Horiz. %	52.54%	102.03%	104.75%	106.44%	103.05%	101.36%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 795,426
RPS	68.39	53.74	46.98	49.40	51.86	43.48	39.73	43.48%
YoY %	27.26%	14.39%	-4.90%	-4.74%	19.27%	9.44%	-	-
Horiz. %	172.14%	135.26%	118.25%	124.34%	130.53%	109.44%	100.00%	-
EPS	12.48	6.57	6.56	6.64	6.68	5.58	5.99	62.90%
YoY %	89.95%	0.15%	-1.20%	-0.60%	19.71%	-6.84%	-	-
Horiz. %	208.35%	109.68%	109.52%	110.85%	111.52%	93.16%	100.00%	-
DPS	35.23	13.92	17.74	12.62	0.00	4.27	2.49	482.16%
YoY %	153.09%	-21.53%	40.57%	0.00%	0.00%	71.49%	-	-
Horiz. %	1,414.86%	559.04%	712.45%	506.83%	0.00%	171.49%	100.00%	-
NAPS	1.092	0.9107	0.8938	0.8614	0.811	0.7977	0.7871	24.31%
YoY %	19.91%	1.89%	3.76%	6.21%	1.67%	1.35%	-	-
Horiz. %	138.74%	115.70%	113.56%	109.44%	103.04%	101.35%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	4.56	3.90	3.92	3.55	1.98	1.75	2.00	-
P/RPS	4.70	2.20	2.41	1.97	1.02	1.07	1.34	130.32%
YoY %	113.64%	-8.71%	22.34%	93.14%	-4.67%	-20.15%	-	-
Horiz. %	350.75%	164.18%	179.85%	147.01%	76.12%	79.85%	100.00%	-
P/EPS	25.73	17.96	17.29	14.66	7.91	8.36	8.91	102.39%
YoY %	43.26%	3.88%	17.94%	85.34%	-5.38%	-6.17%	-	-
Horiz. %	288.78%	201.57%	194.05%	164.53%	88.78%	93.83%	100.00%	-
EY	3.89	5.57	5.78	6.82	12.65	11.96	11.23	-50.58%
YoY %	-30.16%	-3.63%	-15.25%	-46.09%	5.77%	6.50%	-	-
Horiz. %	34.64%	49.60%	51.47%	60.73%	112.64%	106.50%	100.00%	-
DY	10.96	11.79	15.65	12.96	0.00	9.14	4.67	76.32%
YoY %	-7.04%	-24.66%	20.76%	0.00%	0.00%	95.72%	-	-
Horiz. %	234.69%	252.46%	335.12%	277.52%	0.00%	195.72%	100.00%	-
P/NAPS	2.94	1.30	1.27	1.13	0.65	0.59	0.68	164.68%
YoY %	126.15%	2.36%	12.39%	73.85%	10.17%	-13.24%	-	-
Horiz. %	432.35%	191.18%	186.76%	166.18%	95.59%	86.76%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	17/12/07	26/09/07	25/06/07	27/03/07	21/12/06	29/09/06	22/06/06	-
Price	4.60	4.32	4.38	4.12	2.41	2.01	1.62	-
P/RPS	4.74	2.43	2.70	2.29	1.24	1.23	1.09	165.70%
YoY %	95.06%	-10.00%	17.90%	84.68%	0.81%	12.84%	-	-
Horiz. %	434.86%	222.94%	247.71%	210.09%	113.76%	112.84%	100.00%	-
P/EPS	25.96	19.89	19.32	17.01	9.62	9.60	7.21	134.36%
YoY %	30.52%	2.95%	13.58%	76.82%	0.21%	33.15%	-	-
Horiz. %	360.06%	275.87%	267.96%	235.92%	133.43%	133.15%	100.00%	-
EY	3.85	5.03	5.18	5.88	10.39	10.41	13.86	-57.32%
YoY %	-23.46%	-2.90%	-11.90%	-43.41%	-0.19%	-24.89%	-	-
Horiz. %	27.78%	36.29%	37.37%	42.42%	74.96%	75.11%	100.00%	-
DY	10.87	10.65	14.00	11.17	0.00	7.96	5.76	52.53%
YoY %	2.07%	-23.93%	25.34%	0.00%	0.00%	38.19%	-	-
Horiz. %	188.72%	184.90%	243.06%	193.92%	0.00%	138.19%	100.00%	-
P/NAPS	2.97	1.44	1.42	1.31	0.79	0.67	0.55	206.85%
YoY %	106.25%	1.41%	8.40%	65.82%	17.91%	21.82%	-	-
Horiz. %	540.00%	261.82%	258.18%	238.18%	143.64%	121.82%	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