[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Cumulative Result
Revenue	2,673,208	1,862,598	1,241,394	634,202	2,455,143	1,740,364	1,227,202	68.27%
YoY %	43.52%	50.04%	95.74%	-74.17%	41.07%	41.82%	-	-
Horiz. %	217.83%	151.78%	101.16%	51.68%	200.06%	141.82%	100.00%	-
PBT	544,524	393,397	235,028	109,691	412,260	297,068	195,280	98.48%
YoY %	38.42%	67.38%	114.26%	-73.39%	38.78%	52.12%	-	-
Horiz. %	278.84%	201.45%	120.35%	56.17%	211.11%	152.12%	100.00%	-
Tax	-111,579	-86,845	-47,615	-19,245	-80,547	-52,782	-37,462	107.42%
YoY %	-28.48%	-82.39%	-147.41%	76.11%	-52.60%	-40.89%	-	-
Horiz. %	297.85%	231.82%	127.10%	51.37%	215.01%	140.89%	100.00%	-
NP	432,945	306,552	187,413	90,446	331,713	244,286	157,818	96.33%
YoY %	41.23%	63.57%	107.21%	-72.73%	35.79%	54.79%	-	-
Horiz. %	274.33%	194.24%	118.75%	57.31%	210.19%	154.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,411	299,190	182,557	88,532	322,918	236,190	152,658	98.39%
YoY %	42.19%	63.89%	106.20%	-72.58%	36.72%	54.72%	-	-
Horiz. %	278.67%	195.99%	119.59%	57.99%	211.53%	154.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.49%	22.08%	20.26%	17.54%	19.54%	17.77%	19.18%	-
YoY %	-7.20%	8.98%	15.51%	-10.24%	9.96%	-7.35%	-	-
Horiz. %	106.83%	115.12%	105.63%	91.45%	101.88%	92.65%	100.00%	-
Total Cost	2,240,263	1,556,046	1,053,981	543,756	2,123,430	1,496,078	1,069,384	63.94%
YoY %	43.97%	47.64%	93.83%	-74.39%	41.93%	39.90%	-	-
Horiz. %	209.49%	145.51%	98.56%	50.85%	198.57%	139.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,671,579	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	2,016,153	49.28%
YoY %	1.29%	2.01%	-0.24%	3.82%	70.11%	0.02%	-	-
Horiz. %	182.11%	179.78%	176.23%	176.65%	170.15%	100.02%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Dividend
Div	230,755	245,741	122,521	122,113	181,613	241,994	120,969	53.99%
YoY %	-6.10%	100.57%	0.33%	-32.76%	-24.95%	100.05%	-	-
Horiz. %	190.76%	203.14%	101.28%	100.95%	150.13%	200.05%	100.00%	-
Div Payout %	54.24%	82.14%	67.11%	137.93%	56.24%	102.46%	79.24%	-
YoY %	-33.97%	22.40%	-51.34%	145.25%	-45.11%	29.30%	-	-
Horiz. %	68.45%	103.66%	84.69%	174.07%	70.97%	129.30%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Equity
Net Worth	3,671,579	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	2,016,153	49.28%
YoY %	1.29%	2.01%	-0.24%	3.82%	70.11%	0.02%	-	-
Horiz. %	182.11%	179.78%	176.23%	176.65%	170.15%	100.02%	100.00%	-
NOSH	2,051,162	2,047,843	2,042,024	2,035,218	2,017,922	2,016,620	2,016,153	1.15%
YoY %	0.16%	0.28%	0.33%	0.86%	0.06%	0.02%	-	-
Horiz. %	101.74%	101.57%	101.28%	100.95%	100.09%	100.02%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Ratio Analysis
NP Margin	16.20%	16.46%	15.10%	14.26%	13.51%	14.04%	12.86%	-
YoY %	-1.58%	9.01%	5.89%	5.55%	-3.77%	9.18%	-	-
Horiz. %	125.97%	127.99%	117.42%	110.89%	105.05%	109.18%	100.00%	-
ROE	11.59%	8.25%	5.14%	2.49%	9.41%	11.71%	7.57%	-
YoY %	40.48%	60.51%	106.43%	-73.54%	-19.64%	54.69%	-	-
Horiz. %	153.10%	108.98%	67.90%	32.89%	124.31%	154.69%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Per Share
RPS	130.33	90.95	60.79	31.16	121.67	86.30	60.87	66.35%
YoY %	43.30%	49.61%	95.09%	-74.39%	40.98%	41.78%	-	-
Horiz. %	214.11%	149.42%	99.87%	51.19%	199.89%	141.78%	100.00%	-
EPS	20.74	14.61	8.94	4.35	16.00	11.71	7.57	96.15%
YoY %	41.96%	63.42%	105.52%	-72.81%	36.64%	54.69%	-	-
Horiz. %	273.98%	193.00%	118.10%	57.46%	211.36%	154.69%	100.00%	-
DPS	11.25	12.00	6.00	6.00	9.00	12.00	6.00	52.23%
YoY %	-6.25%	100.00%	0.00%	-33.33%	-25.00%	100.00%	-	-
Horiz. %	187.50%	200.00%	100.00%	100.00%	150.00%	200.00%	100.00%	-
NAPS	1.79	1.77	1.74	1.75	1.70	1.00	1.00	47.58%
YoY %	1.13%	1.72%	-0.57%	2.94%	70.00%	0.00%	-	-
Horiz. %	179.00%	177.00%	174.00%	175.00%	170.00%	100.00%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,035,218
RPS	94.74	66.01	44.00	22.48	87.01	61.68	43.49	68.28%
YoY %	43.52%	50.02%	95.73%	-74.16%	41.07%	41.83%	-	-
Horiz. %	217.84%	151.78%	101.17%	51.69%	200.07%	141.83%	100.00%	-
EPS	15.08	10.60	6.47	3.14	11.44	8.37	5.41	98.43%
YoY %	42.26%	63.83%	106.05%	-72.55%	36.68%	54.71%	-	-
Horiz. %	278.74%	195.93%	119.59%	58.04%	211.46%	154.71%	100.00%	-
DPS	8.18	8.71	4.34	4.33	6.44	8.58	4.29	53.94%
YoY %	-6.08%	100.69%	0.23%	-32.76%	-24.94%	100.00%	-	-
Horiz. %	190.68%	203.03%	101.17%	100.93%	150.12%	200.00%	100.00%	-
NAPS	1.3012	1.2846	1.2592	1.2622	1.2158	0.7147	0.7145	49.29%
YoY %	1.29%	2.02%	-0.24%	3.82%	70.11%	0.03%	-	-
Horiz. %	182.11%	179.79%	176.24%	176.66%	170.16%	100.03%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	-
Price	3.69	3.74	3.81	3.80	3.32	3.00	2.77	-
P/RPS	2.83	4.11	6.27	12.19	2.73	3.48	4.55	-27.19%
YoY %	-31.14%	-34.45%	-48.56%	346.52%	-21.55%	-23.52%	-	-
Horiz. %	62.20%	90.33%	137.80%	267.91%	60.00%	76.48%	100.00%	-
P/EPS	17.79	25.60	42.62	87.36	20.75	25.61	36.58	-38.23%
YoY %	-30.51%	-39.93%	-51.21%	321.01%	-18.98%	-29.99%	-	-
Horiz. %	48.63%	69.98%	116.51%	238.82%	56.72%	70.01%	100.00%	-
EY	5.62	3.91	2.35	1.14	4.82	3.90	2.73	62.04%
YoY %	43.73%	66.38%	106.14%	-76.35%	23.59%	42.86%	-	-
Horiz. %	205.86%	143.22%	86.08%	41.76%	176.56%	142.86%	100.00%	-
DY	3.05	3.21	1.57	1.58	2.71	4.00	2.17	25.55%
YoY %	-4.98%	104.46%	-0.63%	-41.70%	-32.25%	84.33%	-	-
Horiz. %	140.55%	147.93%	72.35%	72.81%	124.88%	184.33%	100.00%	-
P/NAPS	2.06	2.11	2.19	2.17	1.95	3.00	2.77	-17.96%
YoY %	-2.37%	-3.65%	0.92%	11.28%	-35.00%	8.30%	-	-
Horiz. %	74.37%	76.17%	79.06%	78.34%	70.40%	108.30%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	29/09/11	23/06/11	24/03/11	17/12/10	28/09/10	24/06/10	25/03/10	-
Price	2.87	3.75	3.79	3.83	3.80	3.21	2.84	-
P/RPS	2.20	4.12	6.23	12.29	3.12	3.72	4.67	-39.53%
YoY %	-46.60%	-33.87%	-49.31%	293.91%	-16.13%	-20.34%	-	-
Horiz. %	47.11%	88.22%	133.40%	263.17%	66.81%	79.66%	100.00%	-
P/EPS	13.84	25.67	42.39	88.05	23.75	27.41	37.51	-48.65%
YoY %	-46.08%	-39.44%	-51.86%	270.74%	-13.35%	-26.93%	-	-
Horiz. %	36.90%	68.44%	113.01%	234.74%	63.32%	73.07%	100.00%	-
EY	7.23	3.90	2.36	1.14	4.21	3.65	2.67	94.63%
YoY %	85.38%	65.25%	107.02%	-72.92%	15.34%	36.70%	-	-
Horiz. %	270.79%	146.07%	88.39%	42.70%	157.68%	136.70%	100.00%	-
DY	3.92	3.20	1.58	1.57	2.37	3.74	2.11	51.29%
YoY %	22.50%	102.53%	0.64%	-33.76%	-36.63%	77.25%	-	-
Horiz. %	185.78%	151.66%	74.88%	74.41%	112.32%	177.25%	100.00%	-
P/NAPS	1.60	2.12	2.18	2.19	2.24	3.21	2.84	-31.85%
YoY %	-24.53%	-2.75%	-0.46%	-2.23%	-30.22%	13.03%	-	-
Horiz. %	56.34%	74.65%	76.76%	77.11%	78.87%	113.03%	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