[GAMUDA] QoQ TTM 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
TTM Result
Revenue	1,632,971	1,516,359	1,380,373	1,336,287	1,271,815	1,226,897	1,386,800	11.47%
YoY %	7.69%	9.85%	3.30%	5.07%	3.66%	-11.53%	-	-
Horiz. %	117.75%	109.34%	99.54%	96.36%	91.71%	88.47%	100.00%	-
PBT	319,860	276,561	245,423	232,052	224,007	222,159	248,170	18.37%
YoY %	15.66%	12.69%	5.76%	3.59%	0.83%	-10.48%	-	-
Horiz. %	128.89%	111.44%	98.89%	93.51%	90.26%	89.52%	100.00%	-
Tax	-56,751	-51,748	-57,784	-51,346	-51,952	-51,708	-48,463	11.06%
YoY %	-9.67%	10.45%	-12.54%	1.17%	-0.47%	-6.70%	-	-
Horiz. %	117.10%	106.78%	119.23%	105.95%	107.20%	106.70%	100.00%	-
NP	263,109	224,813	187,639	180,706	172,055	170,451	199,707	20.11%
YoY %	17.03%	19.81%	3.84%	5.03%	0.94%	-14.65%	-	-
Horiz. %	131.75%	112.57%	93.96%	90.49%	86.15%	85.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,368	185,428	169,564	164,693	158,108	157,583	189,076	12.71%
YoY %	22.08%	9.36%	2.96%	4.16%	0.33%	-16.66%	-	-
Horiz. %	119.72%	98.07%	89.68%	87.10%	83.62%	83.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	18.71%	23.54%	22.13%	23.19%	23.28%	19.53%	-
YoY %	-5.18%	-20.52%	6.37%	-4.57%	-0.39%	19.20%	-	-
Horiz. %	90.83%	95.80%	120.53%	113.31%	118.74%	119.20%	100.00%	-
Total Cost	1,369,862	1,291,546	1,192,734	1,155,581	1,099,760	1,056,446	1,187,093	9.98%
YoY %	6.06%	8.28%	3.22%	5.08%	4.10%	-11.01%	-	-
Horiz. %	115.40%	108.80%	100.48%	97.35%	92.64%	88.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,081,211	2,914,516	2,701,320	2,386,279	2,258,290	1,505,657	2,222,241	24.26%
YoY %	5.72%	7.89%	13.20%	5.67%	49.99%	-32.25%	-	-
Horiz. %	138.65%	131.15%	121.56%	107.38%	101.62%	67.75%	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	534,983	390,049	354,253	303,433	173,252	173,252	172,970	111.84%
YoY %	37.16%	10.10%	16.75%	75.14%	0.00%	0.16%	-	-
Horiz. %	309.29%	225.50%	204.81%	175.43%	100.16%	100.16%	100.00%	-
Div Payout %	236.33%	210.35%	208.92%	184.24%	109.58%	109.94%	91.48%	-
YoY %	12.35%	0.68%	13.40%	68.13%	-0.33%	20.18%	-	-
Horiz. %	258.34%	229.94%	228.38%	201.40%	119.79%	120.18%	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	2,914,516	2,701,320	2,386,279	2,258,290	1,505,657	2,222,241	24.26%
YoY %	5.72%	7.89%	13.20%	5.67%	49.99%	-32.25%	-	-
Horiz. %	138.65%	131.15%	121.56%	107.38%	101.62%	67.75%	100.00%	-
NOSH	1,987,878	968,277	900,440	795,426	752,763	752,828	753,302	90.62%
YoY %	105.30%	7.53%	13.20%	5.67%	-0.01%	-0.06%	-	-
Horiz. %	263.89%	128.54%	119.53%	105.59%	99.93%	99.94%	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	16.11%	14.83%	13.59%	13.52%	13.53%	13.89%	14.40%	-
YoY %	8.63%	9.12%	0.52%	-0.07%	-2.59%	-3.54%	-	-
Horiz. %	111.87%	102.99%	94.38%	93.89%	93.96%	96.46%	100.00%	-
ROE	7.35%	6.36%	6.28%	6.90%	7.00%	10.47%	8.51%	-
YoY %	15.57%	1.27%	-8.99%	-1.43%	-33.14%	23.03%	-	-
Horiz. %	86.37%	74.74%	73.80%	81.08%	82.26%	123.03%	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	82.15	156.60	153.30	168.00	168.95	162.97	184.10	-41.51%
YoY %	-47.54%	2.15%	-8.75%	-0.56%	3.67%	-11.48%	-	-
Horiz. %	44.62%	85.06%	83.27%	91.25%	91.77%	88.52%	100.00%	-
EPS	11.39	19.15	18.83	20.70	21.00	20.93	25.10	-40.86%
YoY %	-40.52%	1.70%	-9.03%	-1.43%	0.33%	-16.61%	-	-
Horiz. %	45.38%	76.29%	75.02%	82.47%	83.67%	83.39%	100.00%	-
DPS	26.91	40.28	39.34	38.15	23.00	23.00	23.00	11.00%
YoY %	-33.19%	2.39%	3.12%	65.87%	0.00%	0.00%	-	-
Horiz. %	117.00%	175.13%	171.04%	165.87%	100.00%	100.00%	100.00%	-
NAPS	1.55	3.01	3.00	3.00	3.00	2.00	2.95	-34.80%
YoY %	-48.50%	0.33%	0.00%	0.00%	50.00%	-32.20%	-	-
Horiz. %	52.54%	102.03%	101.69%	101.69%	101.69%	67.80%	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	58.90	54.69	49.78	48.19	45.87	44.25	50.02	11.47%
YoY %	7.70%	9.86%	3.30%	5.06%	3.66%	-11.54%	-	-
Horiz. %	117.75%	109.34%	99.52%	96.34%	91.70%	88.46%	100.00%	-
EPS	8.16	6.69	6.12	5.94	5.70	5.68	6.82	12.66%
YoY %	21.97%	9.31%	3.03%	4.21%	0.35%	-16.72%	-	-
Horiz. %	119.65%	98.09%	89.74%	87.10%	83.58%	83.28%	100.00%	-
DPS	19.29	14.07	12.78	10.94	6.25	6.25	6.24	111.77%
YoY %	37.10%	10.09%	16.82%	75.04%	0.00%	0.16%	-	-
Horiz. %	309.13%	225.48%	204.81%	175.32%	100.16%	100.16%	100.00%	-
NAPS	1.1113	1.0512	0.9743	0.8606	0.8145	0.543	0.8015	24.26%
YoY %	5.72%	7.89%	13.21%	5.66%	50.00%	-32.25%	-	-
Horiz. %	138.65%	131.15%	121.56%	107.37%	101.62%	67.75%	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	5.55	2.49	2.56	2.11	1.17	1.07	1.09	195.09%
YoY %	122.89%	-2.73%	21.33%	80.34%	9.35%	-1.83%	-	-
Horiz. %	509.17%	228.44%	234.86%	193.58%	107.34%	98.17%	100.00%	-
P/EPS	40.04	20.37	20.82	17.15	9.43	8.36	7.97	192.46%
YoY %	96.56%	-2.16%	21.40%	81.87%	12.80%	4.89%	-	-
Horiz. %	502.38%	255.58%	261.23%	215.18%	118.32%	104.89%	100.00%	-
EY	2.50	4.91	4.80	5.83	10.61	11.96	12.55	-65.79%
YoY %	-49.08%	2.29%	-17.67%	-45.05%	-11.29%	-4.70%	-	-
Horiz. %	19.92%	39.12%	38.25%	46.45%	84.54%	95.30%	100.00%	-
DY	5.90	10.33	10.04	10.75	11.62	13.14	11.50	-35.83%
YoY %	-42.88%	2.89%	-6.60%	-7.49%	-11.57%	14.26%	-	-
Horiz. %	51.30%	89.83%	87.30%	93.48%	101.04%	114.26%	100.00%	-
P/NAPS	2.94	1.30	1.31	1.18	0.66	0.88	0.68	164.68%
YoY %	126.15%	-0.76%	11.02%	78.79%	-25.00%	29.41%	-	-
Horiz. %	432.35%	191.18%	192.65%	173.53%	97.06%	129.41%	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	5.60	2.76	2.86	2.45	1.43	1.23	0.88	242.24%
YoY %	102.90%	-3.50%	16.73%	71.33%	16.26%	39.77%	-	-
Horiz. %	636.36%	313.64%	325.00%	278.41%	162.50%	139.77%	100.00%	-
P/EPS	40.40	22.56	23.26	19.90	11.47	9.60	6.45	238.65%
YoY %	79.08%	-3.01%	16.88%	73.50%	19.48%	48.84%	-	-
Horiz. %	626.36%	349.77%	360.62%	308.53%	177.83%	148.84%	100.00%	-
EY	2.48	4.43	4.30	5.03	8.72	10.41	15.49	-70.41%
YoY %	-44.02%	3.02%	-14.51%	-42.32%	-16.23%	-32.80%	-	-
Horiz. %	16.01%	28.60%	27.76%	32.47%	56.29%	67.20%	100.00%	-
DY	5.85	9.32	8.98	9.26	9.54	11.44	14.20	-44.54%
YoY %	-37.23%	3.79%	-3.02%	-2.94%	-16.61%	-19.44%	-	-
Horiz. %	41.20%	65.63%	63.24%	65.21%	67.18%	80.56%	100.00%	-
P/NAPS	2.97	1.44	1.46	1.37	0.80	1.01	0.55	206.85%
YoY %	106.25%	-1.37%	6.57%	71.25%	-20.79%	83.64%	-	-
Horiz. %	540.00%	261.82%	265.45%	249.09%	145.45%	183.64%	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