[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2007 [#3]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Cumulative Result
Revenue	977,664	482,422	1,516,359	994,266	696,977	365,810	1,226,897	-14.01%
YoY %	102.66%	-68.19%	52.51%	42.65%	90.53%	-70.18%	-	-
Horiz. %	79.69%	39.32%	123.59%	81.04%	56.81%	29.82%	100.00%	-
PBT	219,914	106,476	276,561	191,562	123,270	63,177	222,159	-0.67%
YoY %	106.54%	-61.50%	44.37%	55.40%	95.12%	-71.56%	-	-
Horiz. %	98.99%	47.93%	124.49%	86.23%	55.49%	28.44%	100.00%	-
Tax	-35,728	-16,073	-51,748	-36,967	-19,985	-11,070	-51,708	-21.79%
YoY %	-122.29%	68.94%	-39.98%	-84.97%	-80.53%	78.59%	-	-
Horiz. %	69.10%	31.08%	100.08%	71.49%	38.65%	21.41%	100.00%	-
NP	184,186	90,403	224,813	154,595	103,285	52,107	170,451	5.28%
YoY %	103.74%	-59.79%	45.42%	49.68%	98.22%	-69.43%	-	-
Horiz. %	108.06%	53.04%	131.89%	90.70%	60.60%	30.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,170	88,063	185,428	138,757	93,735	47,123	157,583	8.50%
YoY %	102.32%	-52.51%	33.64%	48.03%	98.92%	-70.10%	-	-
Horiz. %	113.06%	55.88%	117.67%	88.05%	59.48%	29.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.25%	15.10%	18.71%	19.30%	16.21%	17.52%	23.28%	-
YoY %	7.62%	-19.29%	-3.06%	19.06%	-7.48%	-24.74%	-	-
Horiz. %	69.80%	64.86%	80.37%	82.90%	69.63%	75.26%	100.00%	-
Total Cost	793,478	392,019	1,291,546	839,671	593,692	313,703	1,056,446	-17.32%
YoY %	102.41%	-69.65%	53.82%	41.43%	89.25%	-70.31%	-	-
Horiz. %	75.11%	37.11%	122.25%	79.48%	56.20%	29.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,029,288	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	2,250,953	21.82%
YoY %	-1.69%	19.91%	1.89%	3.77%	6.21%	1.66%	-	-
Horiz. %	134.58%	136.88%	114.16%	112.05%	107.97%	101.66%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	249,119	248,484	392,711	375,460	178,026	-	120,452	62.11%
YoY %	0.26%	-36.73%	4.59%	110.90%	0.00%	-	-	-
Horiz. %	206.82%	206.29%	326.03%	311.71%	147.80%	-	100.00%	-
Div Payout %	139.82%	282.17%	211.79%	270.59%	189.93%	-	76.44%	-
YoY %	-50.45%	33.23%	-21.73%	42.47%	0.00%	-	-	-
Horiz. %	182.91%	369.14%	277.07%	353.99%	248.47%	-	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	3,029,288	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	2,250,953	21.82%
YoY %	-1.69%	19.91%	1.89%	3.77%	6.21%	1.66%	-	-
Horiz. %	134.58%	136.88%	114.16%	112.05%	107.97%	101.66%	100.00%	-
NOSH	1,992,953	1,987,878	853,720	816,217	774,029	752,763	752,827	91.02%
YoY %	0.26%	132.85%	4.59%	5.45%	2.83%	-0.01%	-	-
Horiz. %	264.73%	264.06%	113.40%	108.42%	102.82%	99.99%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	18.84%	18.74%	14.83%	15.55%	14.82%	14.24%	13.89%	-
YoY %	0.53%	26.37%	-4.63%	4.93%	4.07%	2.52%	-	-
Horiz. %	135.64%	134.92%	106.77%	111.95%	106.70%	102.52%	100.00%	-
ROE	5.88%	2.86%	7.22%	5.50%	3.86%	2.06%	7.00%	-
YoY %	105.59%	-60.39%	31.27%	42.49%	87.38%	-70.57%	-	-
Horiz. %	84.00%	40.86%	103.14%	78.57%	55.14%	29.43%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	49.06	24.27	177.62	121.81	90.05	48.60	162.97	-54.98%
YoY %	102.14%	-86.34%	45.82%	35.27%	85.29%	-70.18%	-	-
Horiz. %	30.10%	14.89%	108.99%	74.74%	55.26%	29.82%	100.00%	-
EPS	8.94	4.43	21.72	17.00	12.11	6.26	20.93	-43.19%
YoY %	101.81%	-79.60%	27.76%	40.38%	93.45%	-70.09%	-	-
Horiz. %	42.71%	21.17%	103.77%	81.22%	57.86%	29.91%	100.00%	-
DPS	12.50	12.50	46.00	46.00	23.00	0.00	16.00	-15.13%
YoY %	0.00%	-72.83%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	78.12%	78.12%	287.50%	287.50%	143.75%	0.00%	100.00%	-
NAPS	1.52	1.55	3.01	3.09	3.14	3.04	2.99	-36.22%
YoY %	-1.94%	-48.50%	-2.59%	-1.59%	3.29%	1.67%	-	-
Horiz. %	50.84%	51.84%	100.67%	103.34%	105.02%	101.67%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 900,440
RPS	35.26	17.40	54.69	35.86	25.14	13.19	44.25	-14.01%
YoY %	102.64%	-68.18%	52.51%	42.64%	90.60%	-70.19%	-	-
Horiz. %	79.68%	39.32%	123.59%	81.04%	56.81%	29.81%	100.00%	-
EPS	6.43	3.18	6.69	5.00	3.38	1.70	5.68	8.59%
YoY %	102.20%	-52.47%	33.80%	47.93%	98.82%	-70.07%	-	-
Horiz. %	113.20%	55.99%	117.78%	88.03%	59.51%	29.93%	100.00%	-
DPS	8.98	8.96	14.16	13.54	6.42	0.00	4.34	62.16%
YoY %	0.22%	-36.72%	4.58%	110.90%	0.00%	0.00%	-	-
Horiz. %	206.91%	206.45%	326.27%	311.98%	147.93%	0.00%	100.00%	-
NAPS	1.0926	1.1113	0.9268	0.9096	0.8766	0.8253	0.8118	21.83%
YoY %	-1.68%	19.91%	1.89%	3.76%	6.22%	1.66%	-	-
Horiz. %	134.59%	136.89%	114.17%	112.05%	107.98%	101.66%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	5.10	4.56	3.90	3.92	3.55	1.98	1.75	-
P/RPS	10.40	18.79	2.20	3.22	3.94	4.07	1.07	353.55%
YoY %	-44.65%	754.09%	-31.68%	-18.27%	-3.19%	280.37%	-	-
Horiz. %	971.96%	1,756.07%	205.61%	300.93%	368.22%	380.37%	100.00%	-
P/EPS	57.05	102.93	17.96	23.06	29.31	31.63	8.36	258.52%
YoY %	-44.57%	473.11%	-22.12%	-21.32%	-7.33%	278.35%	-	-
Horiz. %	682.42%	1,231.22%	214.83%	275.84%	350.60%	378.35%	100.00%	-
EY	1.75	0.97	5.57	4.34	3.41	3.16	11.96	-72.13%
YoY %	80.41%	-82.59%	28.34%	27.27%	7.91%	-73.58%	-	-
Horiz. %	14.63%	8.11%	46.57%	36.29%	28.51%	26.42%	100.00%	-
DY	2.45	2.74	11.79	11.73	6.48	0.00	9.14	-58.32%
YoY %	-10.58%	-76.76%	0.51%	81.02%	0.00%	0.00%	-	-
Horiz. %	26.81%	29.98%	128.99%	128.34%	70.90%	0.00%	100.00%	-
P/NAPS	3.36	2.94	1.30	1.27	1.13	0.65	0.59	217.89%
YoY %	14.29%	126.15%	2.36%	12.39%	73.85%	10.17%	-	-
Horiz. %	569.49%	498.31%	220.34%	215.25%	191.53%	110.17%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	26/03/08	17/12/07	26/09/07	25/06/07	27/03/07	21/12/06	29/09/06	-
Price	3.14	4.60	4.32	4.38	4.12	2.41	2.01	-
P/RPS	6.40	18.95	2.43	3.60	4.58	4.96	1.23	199.37%
YoY %	-66.23%	679.84%	-32.50%	-21.40%	-7.66%	303.25%	-	-
Horiz. %	520.33%	1,540.65%	197.56%	292.68%	372.36%	403.25%	100.00%	-
P/EPS	35.12	103.84	19.89	25.76	34.02	38.50	9.60	136.86%
YoY %	-66.18%	422.07%	-22.79%	-24.28%	-11.64%	301.04%	-	-
Horiz. %	365.83%	1,081.67%	207.19%	268.33%	354.38%	401.04%	100.00%	-
EY	2.85	0.96	5.03	3.88	2.94	2.60	10.41	-57.73%
YoY %	196.88%	-80.91%	29.64%	31.97%	13.08%	-75.02%	-	-
Horiz. %	27.38%	9.22%	48.32%	37.27%	28.24%	24.98%	100.00%	-
DY	3.98	2.72	10.65	10.50	5.58	0.00	7.96	-36.92%
YoY %	46.32%	-74.46%	1.43%	88.17%	0.00%	0.00%	-	-
Horiz. %	50.00%	34.17%	133.79%	131.91%	70.10%	0.00%	100.00%	-
P/NAPS	2.07	2.97	1.44	1.42	1.31	0.79	0.67	111.69%
YoY %	-30.30%	106.25%	1.41%	8.40%	65.82%	17.91%	-	-
Horiz. %	308.96%	443.28%	214.93%	211.94%	195.52%	117.91%	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