[GAMUDA] QoQ TTM Result on 30-Apr-2001 [#3]

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
TTM Result
Revenue	885,590	875,444	831,283	771,766	764,315	718,231	637,489	24.42%
YoY %	1.16%	5.31%	7.71%	0.97%	6.42%	12.67%	-	-
Horiz. %	138.92%	137.33%	130.40%	121.06%	119.89%	112.67%	100.00%	-
PBT	281,331	275,085	276,035	260,159	244,226	227,492	206,062	22.99%
YoY %	2.27%	-0.34%	6.10%	6.52%	7.36%	10.40%	-	-
Horiz. %	136.53%	133.50%	133.96%	126.25%	118.52%	110.40%	100.00%	-
Tax	-90,788	-86,209	-84,327	-78,767	-69,482	-64,758	-90,459	0.24%
YoY %	-5.31%	-2.23%	-7.06%	-13.36%	-7.29%	28.41%	-	-
Horiz. %	100.36%	95.30%	93.22%	87.07%	76.81%	71.59%	100.00%	-
NP	190,543	188,876	191,708	181,392	174,744	162,734	115,603	39.40%
YoY %	0.88%	-1.48%	5.69%	3.80%	7.38%	40.77%	-	-
Horiz. %	164.83%	163.38%	165.83%	156.91%	151.16%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,543	188,876	191,708	181,392	174,744	162,734	115,603	39.40%
YoY %	0.88%	-1.48%	5.69%	3.80%	7.38%	40.77%	-	-
Horiz. %	164.83%	163.38%	165.83%	156.91%	151.16%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.27%	31.34%	30.55%	30.28%	28.45%	28.47%	43.90%	-
YoY %	2.97%	2.59%	0.89%	6.43%	-0.07%	-35.15%	-	-
Horiz. %	73.51%	71.39%	69.59%	68.97%	64.81%	64.85%	100.00%	-
Total Cost	695,047	686,568	639,575	590,374	589,571	555,497	521,886	20.98%
YoY %	1.23%	7.35%	8.33%	0.14%	6.13%	6.44%	-	-
Horiz. %	133.18%	131.56%	122.55%	113.12%	112.97%	106.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	665,874	665,859	1,210,088	1,183,933	1,157,221	1,081,442	1,036,112	-25.46%
YoY %	0.00%	-44.97%	2.21%	2.31%	7.01%	4.38%	-	-
Horiz. %	64.27%	64.27%	116.79%	114.27%	111.69%	104.38%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Dividend
Div	59,889	53,198	53,198	52,505	52,505	38,353	38,353	34.48%
YoY %	12.58%	0.00%	1.32%	0.00%	36.90%	0.00%	-	-
Horiz. %	156.15%	138.71%	138.71%	136.90%	136.90%	100.00%	100.00%	-
Div Payout %	31.43%	28.17%	27.75%	28.95%	30.05%	23.57%	33.18%	-
YoY %	11.57%	1.51%	-4.15%	-3.66%	27.49%	-28.96%	-	-
Horiz. %	94.73%	84.90%	83.63%	87.25%	90.57%	71.04%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Equity
Net Worth	665,874	665,859	1,210,088	1,183,933	1,157,221	1,081,442	1,036,112	-25.46%
YoY %	0.00%	-44.97%	2.21%	2.31%	7.01%	4.38%	-	-
Horiz. %	64.27%	64.27%	116.79%	114.27%	111.69%	104.38%	100.00%	-
NOSH	665,874	665,859	664,884	665,131	665,069	647,570	647,570	1.87%
YoY %	0.00%	0.15%	-0.04%	0.01%	2.70%	0.00%	-	-
Horiz. %	102.83%	102.82%	102.67%	102.71%	102.70%	100.00%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Ratio Analysis
NP Margin	21.52%	21.57%	23.06%	23.50%	22.86%	22.66%	18.13%	-
YoY %	-0.23%	-6.46%	-1.87%	2.80%	0.88%	24.99%	-	-
Horiz. %	118.70%	118.97%	127.19%	129.62%	126.09%	124.99%	100.00%	-
ROE	28.62%	28.37%	15.84%	15.32%	15.10%	15.05%	11.16%	-
YoY %	0.88%	79.10%	3.39%	1.46%	0.33%	34.86%	-	-
Horiz. %	256.45%	254.21%	141.94%	137.28%	135.30%	134.86%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Per Share
RPS	133.00	131.48	125.03	116.03	114.92	110.91	98.44	22.14%
YoY %	1.16%	5.16%	7.76%	0.97%	3.62%	12.67%	-	-
Horiz. %	135.11%	133.56%	127.01%	117.87%	116.74%	112.67%	100.00%	-
EPS	28.62	28.37	28.83	27.27	26.27	25.13	17.85	36.87%
YoY %	0.88%	-1.60%	5.72%	3.81%	4.54%	40.78%	-	-
Horiz. %	160.34%	158.94%	161.51%	152.77%	147.17%	140.78%	100.00%	-
DPS	9.00	8.00	8.00	7.89	7.89	5.92	5.92	32.11%
YoY %	12.50%	0.00%	1.39%	0.00%	33.28%	0.00%	-	-
Horiz. %	152.03%	135.14%	135.14%	133.28%	133.28%	100.00%	100.00%	-
NAPS	1.00	1.00	1.82	1.78	1.74	1.67	1.60	-26.83%
YoY %	0.00%	-45.05%	2.25%	2.30%	4.19%	4.37%	-	-
Horiz. %	62.50%	62.50%	113.75%	111.25%	108.75%	104.38%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Adjusted Per Share Value based on latest NOSH - 665,131
RPS	31.39	31.03	29.46	27.35	27.09	25.45	22.59	24.44%
YoY %	1.16%	5.33%	7.71%	0.96%	6.44%	12.66%	-	-
Horiz. %	138.96%	137.36%	130.41%	121.07%	119.92%	112.66%	100.00%	-
EPS	6.75	6.69	6.79	6.43	6.19	5.77	4.10	39.30%
YoY %	0.90%	-1.47%	5.60%	3.88%	7.28%	40.73%	-	-
Horiz. %	164.63%	163.17%	165.61%	156.83%	150.98%	140.73%	100.00%	-
DPS	2.12	1.89	1.89	1.86	1.86	1.36	1.36	34.33%
YoY %	12.17%	0.00%	1.61%	0.00%	36.76%	0.00%	-	-
Horiz. %	155.88%	138.97%	138.97%	136.76%	136.76%	100.00%	100.00%	-
NAPS	0.236	0.236	0.4289	0.4196	0.4101	0.3833	0.3672	-25.46%
YoY %	0.00%	-44.98%	2.22%	2.32%	6.99%	4.38%	-	-
Horiz. %	64.27%	64.27%	116.80%	114.27%	111.68%	104.38%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	-
Price	2.45	2.23	2.03	1.85	2.00	2.18	2.15	-
P/RPS	1.84	1.70	1.62	1.59	1.74	1.97	2.18	-10.66%
YoY %	8.24%	4.94%	1.89%	-8.62%	-11.68%	-9.63%	-	-
Horiz. %	84.40%	77.98%	74.31%	72.94%	79.82%	90.37%	100.00%	-
P/EPS	8.56	7.86	7.04	6.78	7.61	8.67	12.04	-20.29%
YoY %	8.91%	11.65%	3.83%	-10.91%	-12.23%	-27.99%	-	-
Horiz. %	71.10%	65.28%	58.47%	56.31%	63.21%	72.01%	100.00%	-
EY	11.68	12.72	14.20	14.74	13.14	11.53	8.30	25.49%
YoY %	-8.18%	-10.42%	-3.66%	12.18%	13.96%	38.92%	-	-
Horiz. %	140.72%	153.25%	171.08%	177.59%	158.31%	138.92%	100.00%	-
DY	3.67	3.59	3.94	4.27	3.95	2.72	2.75	21.15%
YoY %	2.23%	-8.88%	-7.73%	8.10%	45.22%	-1.09%	-	-
Horiz. %	133.45%	130.55%	143.27%	155.27%	143.64%	98.91%	100.00%	-
P/NAPS	2.45	2.23	1.12	1.04	1.15	1.31	1.34	49.35%
YoY %	9.87%	99.11%	7.69%	-9.57%	-12.21%	-2.24%	-	-
Horiz. %	182.84%	166.42%	83.58%	77.61%	85.82%	97.76%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Announcement Date
Date	04/04/02	21/12/01	25/09/01	21/06/01	21/03/01	20/12/00	27/09/00	-
Price	3.05	2.25	2.04	1.90	1.85	1.84	2.01	-
P/RPS	2.29	1.71	1.63	1.64	1.61	1.66	2.04	7.98%
YoY %	33.92%	4.91%	-0.61%	1.86%	-3.01%	-18.63%	-	-
Horiz. %	112.25%	83.82%	79.90%	80.39%	78.92%	81.37%	100.00%	-
P/EPS	10.66	7.93	7.08	6.97	7.04	7.32	11.26	-3.57%
YoY %	34.43%	12.01%	1.58%	-0.99%	-3.83%	-34.99%	-	-
Horiz. %	94.67%	70.43%	62.88%	61.90%	62.52%	65.01%	100.00%	-
EY	9.38	12.61	14.13	14.35	14.20	13.66	8.88	3.70%
YoY %	-25.61%	-10.76%	-1.53%	1.06%	3.95%	53.83%	-	-
Horiz. %	105.63%	142.00%	159.12%	161.60%	159.91%	153.83%	100.00%	-
DY	2.95	3.56	3.92	4.15	4.27	3.22	2.95	0.00%
YoY %	-17.13%	-9.18%	-5.54%	-2.81%	32.61%	9.15%	-	-
Horiz. %	100.00%	120.68%	132.88%	140.68%	144.75%	109.15%	100.00%	-
P/NAPS	3.05	2.25	1.12	1.07	1.06	1.10	1.26	79.99%
YoY %	35.56%	100.89%	4.67%	0.94%	-3.64%	-12.70%	-	-
Horiz. %	242.06%	178.57%	88.89%	84.92%	84.13%	87.30%	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