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

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Annualized Quarter Result
Revenue	2,454,404	2,411,390	1,955,328	1,393,954	1,175,174	1,411,836	1,581,146	7.59%
YoY %	1.78%	23.32%	40.27%	18.62%	-16.76%	-10.71%	-	-
Horiz. %	155.23%	152.51%	123.67%	88.16%	74.32%	89.29%	100.00%	-
PBT	390,560	277,234	439,828	246,540	226,754	426,084	421,022	-1.24%
YoY %	40.88%	-36.97%	78.40%	8.73%	-46.78%	1.20%	-	-
Horiz. %	92.76%	65.85%	104.47%	58.56%	53.86%	101.20%	100.00%	-
Tax	-74,924	-60,590	-71,456	-39,970	-40,694	-147,804	-140,646	-9.95%
YoY %	-23.66%	15.21%	-78.77%	1.78%	72.47%	-5.09%	-	-
Horiz. %	53.27%	43.08%	50.81%	28.42%	28.93%	105.09%	100.00%	-
NP	315,636	216,644	368,372	206,570	186,060	278,280	280,376	1.99%
YoY %	45.69%	-41.19%	78.33%	11.02%	-33.14%	-0.75%	-	-
Horiz. %	112.58%	77.27%	131.38%	73.68%	66.36%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,316	208,184	356,340	187,470	173,250	278,280	280,376	1.42%
YoY %	46.66%	-41.58%	90.08%	8.21%	-37.74%	-0.75%	-	-
Horiz. %	108.90%	74.25%	127.09%	66.86%	61.79%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.18%	21.86%	16.25%	16.21%	17.95%	34.69%	33.41%	-
YoY %	-12.26%	34.52%	0.25%	-9.69%	-48.26%	3.83%	-	-
Horiz. %	57.41%	65.43%	48.64%	48.52%	53.73%	103.83%	100.00%	-
Total Cost	2,138,768	2,194,746	1,586,956	1,187,384	989,114	1,133,556	1,300,770	8.63%
YoY %	-2.55%	38.30%	33.65%	20.05%	-12.74%	-12.86%	-	-
Horiz. %	164.42%	168.73%	122.00%	91.28%	76.04%	87.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,016,153	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	1,719,487	2.68%
YoY %	-34.30%	1.30%	24.64%	7.03%	14.67%	15.17%	-	-
Horiz. %	117.25%	178.46%	176.17%	141.35%	132.07%	115.17%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	241,938	160,450	498,238	356,053	105,273	103,449	99,474	15.95%
YoY %	50.79%	-67.80%	39.93%	238.22%	1.76%	4.00%	-	-
Horiz. %	243.22%	161.30%	500.87%	357.94%	105.83%	104.00%	100.00%	-
Div Payout %	79.24%	77.07%	139.82%	189.93%	60.76%	37.17%	35.48%	-
YoY %	2.82%	-44.88%	-26.38%	212.59%	63.47%	4.76%	-	-
Horiz. %	223.34%	217.22%	394.08%	535.32%	171.25%	104.76%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	2,016,153	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	1,719,487	2.68%
YoY %	-34.30%	1.30%	24.64%	7.03%	14.67%	15.17%	-	-
Horiz. %	117.25%	178.46%	176.17%	141.35%	132.07%	115.17%	100.00%	-
NOSH	2,016,153	2,005,626	1,992,953	774,029	751,953	738,927	710,532	18.96%
YoY %	0.52%	0.64%	157.48%	2.94%	1.76%	4.00%	-	-
Horiz. %	283.75%	282.27%	280.49%	108.94%	105.83%	104.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	12.86%	8.98%	18.84%	14.82%	15.83%	19.71%	17.73%	-
YoY %	43.21%	-52.34%	27.13%	-6.38%	-19.69%	11.17%	-	-
Horiz. %	72.53%	50.65%	106.26%	83.59%	89.28%	111.17%	100.00%	-
ROE	15.14%	6.78%	11.76%	7.71%	7.63%	14.05%	16.31%	-
YoY %	123.30%	-42.35%	52.53%	1.05%	-45.69%	-13.86%	-	-
Horiz. %	92.83%	41.57%	72.10%	47.27%	46.78%	86.14%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	121.74	120.23	98.11	180.09	156.28	191.07	222.53	-9.55%
YoY %	1.26%	22.55%	-45.52%	15.24%	-18.21%	-14.14%	-	-
Horiz. %	54.71%	54.03%	44.09%	80.93%	70.23%	85.86%	100.00%	-
EPS	15.14	10.38	17.88	24.22	23.04	37.66	39.46	-14.74%
YoY %	45.86%	-41.95%	-26.18%	5.12%	-38.82%	-4.56%	-	-
Horiz. %	38.37%	26.31%	45.31%	61.38%	58.39%	95.44%	100.00%	-
DPS	12.00	8.00	25.00	46.00	14.00	14.00	14.00	-2.53%
YoY %	50.00%	-68.00%	-45.65%	228.57%	0.00%	0.00%	-	-
Horiz. %	85.71%	57.14%	178.57%	328.57%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.53	1.52	3.14	3.02	2.68	2.42	-13.68%
YoY %	-34.64%	0.66%	-51.59%	3.97%	12.69%	10.74%	-	-
Horiz. %	41.32%	63.22%	62.81%	129.75%	124.79%	110.74%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 795,426
RPS	86.98	85.46	69.30	49.40	41.65	50.04	56.04	7.59%
YoY %	1.78%	23.32%	40.28%	18.61%	-16.77%	-10.71%	-	-
Horiz. %	155.21%	152.50%	123.66%	88.15%	74.32%	89.29%	100.00%	-
EPS	10.82	7.38	12.63	6.64	6.14	9.86	9.94	1.42%
YoY %	46.61%	-41.57%	90.21%	8.14%	-37.73%	-0.80%	-	-
Horiz. %	108.85%	74.25%	127.06%	66.80%	61.77%	99.20%	100.00%	-
DPS	8.57	5.69	17.66	12.62	3.73	3.67	3.53	15.91%
YoY %	50.62%	-67.78%	39.94%	238.34%	1.63%	3.97%	-	-
Horiz. %	242.78%	161.19%	500.28%	357.51%	105.67%	103.97%	100.00%	-
NAPS	0.7145	1.0875	1.0736	0.8614	0.8048	0.7018	0.6094	2.68%
YoY %	-34.30%	1.29%	24.63%	7.03%	14.68%	15.16%	-	-
Horiz. %	117.25%	178.45%	176.17%	141.35%	132.06%	115.16%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	2.77	1.90	5.10	3.55	1.66	2.75	3.15	-
P/RPS	2.28	1.58	5.20	1.97	1.06	1.44	1.42	8.20%
YoY %	44.30%	-69.62%	163.96%	85.85%	-26.39%	1.41%	-	-
Horiz. %	160.56%	111.27%	366.20%	138.73%	74.65%	101.41%	100.00%	-
P/EPS	18.29	18.30	28.52	14.66	7.20	7.30	7.98	14.81%
YoY %	-0.05%	-35.83%	94.54%	103.61%	-1.37%	-8.52%	-	-
Horiz. %	229.20%	229.32%	357.39%	183.71%	90.23%	91.48%	100.00%	-
EY	5.47	5.46	3.51	6.82	13.88	13.69	12.53	-12.89%
YoY %	0.18%	55.56%	-48.53%	-50.86%	1.39%	9.26%	-	-
Horiz. %	43.66%	43.58%	28.01%	54.43%	110.77%	109.26%	100.00%	-
DY	4.33	4.21	4.90	12.96	8.43	5.09	4.44	-0.41%
YoY %	2.85%	-14.08%	-62.19%	53.74%	65.62%	14.64%	-	-
Horiz. %	97.52%	94.82%	110.36%	291.89%	189.86%	114.64%	100.00%	-
P/NAPS	2.77	1.24	3.36	1.13	0.55	1.03	1.30	13.42%
YoY %	123.39%	-63.10%	197.35%	105.45%	-46.60%	-20.77%	-	-
Horiz. %	213.08%	95.38%	258.46%	86.92%	42.31%	79.23%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	25/03/10	26/03/09	26/03/08	27/03/07	23/03/06	23/03/05	25/03/04	-
Price	2.84	2.03	3.14	4.12	1.89	2.33	3.10	-
P/RPS	2.33	1.69	3.20	2.29	1.21	1.22	1.39	8.98%
YoY %	37.87%	-47.19%	39.74%	89.26%	-0.82%	-12.23%	-	-
Horiz. %	167.63%	121.58%	230.22%	164.75%	87.05%	87.77%	100.00%	-
P/EPS	18.75	19.56	17.56	17.01	8.20	6.19	7.86	15.57%
YoY %	-4.14%	11.39%	3.23%	107.44%	32.47%	-21.25%	-	-
Horiz. %	238.55%	248.85%	223.41%	216.41%	104.33%	78.75%	100.00%	-
EY	5.33	5.11	5.69	5.88	12.19	16.16	12.73	-13.49%
YoY %	4.31%	-10.19%	-3.23%	-51.76%	-24.57%	26.94%	-	-
Horiz. %	41.87%	40.14%	44.70%	46.19%	95.76%	126.94%	100.00%	-
DY	4.23	3.94	7.96	11.17	7.41	6.01	4.52	-1.09%
YoY %	7.36%	-50.50%	-28.74%	50.74%	23.29%	32.96%	-	-
Horiz. %	93.58%	87.17%	176.11%	247.12%	163.94%	132.96%	100.00%	-
P/NAPS	2.84	1.33	2.07	1.31	0.63	0.87	1.28	14.19%
YoY %	113.53%	-35.75%	58.02%	107.94%	-27.59%	-32.03%	-	-
Horiz. %	221.88%	103.91%	161.72%	102.34%	49.22%	67.97%	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