[GAMUDA] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Annualized Quarter Result
Revenue	3,087,003	2,673,208	2,455,143	2,727,302	2,403,660	1,516,359	1,226,897	16.60%
YoY %	15.48%	8.88%	-9.98%	13.46%	58.52%	23.59%	-	-
Horiz. %	251.61%	217.88%	200.11%	222.29%	195.91%	123.59%	100.00%	-
PBT	728,210	544,524	412,260	282,157	470,814	276,561	222,159	21.85%
YoY %	33.73%	32.08%	46.11%	-40.07%	70.24%	24.49%	-	-
Horiz. %	327.79%	245.11%	185.57%	127.01%	211.93%	124.49%	100.00%	-
Tax	-162,219	-111,579	-80,547	-78,003	-131,886	-51,748	-51,708	20.97%
YoY %	-45.38%	-38.53%	-3.26%	40.86%	-154.86%	-0.08%	-	-
Horiz. %	313.72%	215.79%	155.77%	150.85%	255.06%	100.08%	100.00%	-
NP	565,991	432,945	331,713	204,154	338,928	224,813	170,451	22.12%
YoY %	30.73%	30.52%	62.48%	-39.76%	50.76%	31.89%	-	-
Horiz. %	332.05%	254.00%	194.61%	119.77%	198.84%	131.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	547,305	425,411	322,918	193,689	325,078	185,428	157,583	23.03%
YoY %	28.65%	31.74%	66.72%	-40.42%	75.31%	17.67%	-	-
Horiz. %	347.31%	269.96%	204.92%	122.91%	206.29%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	20.49%	19.54%	27.65%	28.01%	18.71%	23.28%	-
YoY %	8.74%	4.86%	-29.33%	-1.29%	49.71%	-19.63%	-	-
Horiz. %	95.70%	88.02%	83.93%	118.77%	120.32%	80.37%	100.00%	-
Total Cost	2,521,012	2,240,263	2,123,430	2,523,148	2,064,732	1,291,546	1,056,446	15.58%
YoY %	12.53%	5.50%	-15.84%	22.20%	59.87%	22.25%	-	-
Horiz. %	238.63%	212.06%	201.00%	238.83%	195.44%	122.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	10.22%
YoY %	10.02%	7.03%	8.86%	3.76%	18.18%	14.16%	-	-
Horiz. %	179.46%	163.11%	152.40%	139.99%	134.92%	114.16%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	248,586	230,755	181,613	160,571	499,505	392,711	120,452	12.82%
YoY %	7.73%	27.06%	13.10%	-67.85%	27.19%	226.03%	-	-
Horiz. %	206.38%	191.57%	150.78%	133.31%	414.69%	326.03%	100.00%	-
Div Payout %	45.42%	54.24%	56.24%	82.90%	153.66%	211.79%	76.44%	-
YoY %	-16.26%	-3.56%	-32.16%	-46.05%	-27.45%	177.07%	-	-
Horiz. %	59.42%	70.96%	73.57%	108.45%	201.02%	277.07%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	4,039,533	3,671,579	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	10.22%
YoY %	10.02%	7.03%	8.86%	3.76%	18.18%	14.16%	-	-
Horiz. %	179.46%	163.11%	152.40%	139.99%	134.92%	114.16%	100.00%	-
NOSH	2,071,555	2,051,162	2,017,922	2,007,139	1,998,020	853,720	752,827	18.35%
YoY %	0.99%	1.65%	0.54%	0.46%	134.04%	13.40%	-	-
Horiz. %	275.17%	272.46%	268.05%	266.61%	265.40%	113.40%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	18.33%	16.20%	13.51%	7.49%	14.10%	14.83%	13.89%	-
YoY %	13.15%	19.91%	80.37%	-46.88%	-4.92%	6.77%	-	-
Horiz. %	131.97%	116.63%	97.26%	53.92%	101.51%	106.77%	100.00%	-
ROE	13.55%	11.59%	9.41%	6.15%	10.70%	7.22%	7.00%	-
YoY %	16.91%	23.17%	53.01%	-42.52%	48.20%	3.14%	-	-
Horiz. %	193.57%	165.57%	134.43%	87.86%	152.86%	103.14%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	149.02	130.33	121.67	135.88	120.30	177.62	162.97	-1.47%
YoY %	14.34%	7.12%	-10.46%	12.95%	-32.27%	8.99%	-	-
Horiz. %	91.44%	79.97%	74.66%	83.38%	73.82%	108.99%	100.00%	-
EPS	26.42	20.74	16.00	9.65	16.27	21.72	20.93	3.95%
YoY %	27.39%	29.62%	65.80%	-40.69%	-25.09%	3.77%	-	-
Horiz. %	126.23%	99.09%	76.45%	46.11%	77.74%	103.77%	100.00%	-
DPS	12.00	11.25	9.00	8.00	25.00	46.00	16.00	-4.67%
YoY %	6.67%	25.00%	12.50%	-68.00%	-45.65%	187.50%	-	-
Horiz. %	75.00%	70.31%	56.25%	50.00%	156.25%	287.50%	100.00%	-
NAPS	1.95	1.79	1.70	1.57	1.52	3.01	2.99	-6.87%
YoY %	8.94%	5.29%	8.28%	3.29%	-49.50%	0.67%	-	-
Horiz. %	65.22%	59.87%	56.86%	52.51%	50.84%	100.67%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,004,351
RPS	109.40	94.74	87.01	96.66	85.19	53.74	43.48	16.60%
YoY %	15.47%	8.88%	-9.98%	13.46%	58.52%	23.60%	-	-
Horiz. %	251.61%	217.89%	200.11%	222.31%	195.93%	123.60%	100.00%	-
EPS	19.40	15.08	11.44	6.86	11.52	6.57	5.58	23.05%
YoY %	28.65%	31.82%	66.76%	-40.45%	75.34%	17.74%	-	-
Horiz. %	347.67%	270.25%	205.02%	122.94%	206.45%	117.74%	100.00%	-
DPS	8.81	8.18	6.44	5.69	17.70	13.92	4.27	12.81%
YoY %	7.70%	27.02%	13.18%	-67.85%	27.16%	226.00%	-	-
Horiz. %	206.32%	191.57%	150.82%	133.26%	414.52%	326.00%	100.00%	-
NAPS	1.4316	1.3012	1.2158	1.1168	1.0763	0.9107	0.7977	10.22%
YoY %	10.02%	7.02%	8.86%	3.76%	18.18%	14.17%	-	-
Horiz. %	179.47%	163.12%	152.41%	140.00%	134.93%	114.17%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	3.51	3.69	3.32	3.36	2.70	3.90	1.75	-
P/RPS	2.36	2.83	2.73	2.47	2.24	2.20	1.07	14.07%
YoY %	-16.61%	3.66%	10.53%	10.27%	1.82%	105.61%	-	-
Horiz. %	220.56%	264.49%	255.14%	230.84%	209.35%	205.61%	100.00%	-
P/EPS	13.29	17.79	20.75	34.82	16.59	17.96	8.36	8.02%
YoY %	-25.30%	-14.27%	-40.41%	109.89%	-7.63%	114.83%	-	-
Horiz. %	158.97%	212.80%	248.21%	416.51%	198.44%	214.83%	100.00%	-
EY	7.53	5.62	4.82	2.87	6.03	5.57	11.96	-7.41%
YoY %	33.99%	16.60%	67.94%	-52.40%	8.26%	-53.43%	-	-
Horiz. %	62.96%	46.99%	40.30%	24.00%	50.42%	46.57%	100.00%	-
DY	3.42	3.05	2.71	2.38	9.26	11.79	9.14	-15.09%
YoY %	12.13%	12.55%	13.87%	-74.30%	-21.46%	28.99%	-	-
Horiz. %	37.42%	33.37%	29.65%	26.04%	101.31%	128.99%	100.00%	-
P/NAPS	1.80	2.06	1.95	2.14	1.78	1.30	0.59	20.41%
YoY %	-12.62%	5.64%	-8.88%	20.22%	36.92%	120.34%	-	-
Horiz. %	305.08%	349.15%	330.51%	362.71%	301.69%	220.34%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/09/12	29/09/11	28/09/10	29/09/09	24/09/08	26/09/07	29/09/06	-
Price	3.40	2.87	3.80	3.23	2.29	4.32	2.01	-
P/RPS	2.28	2.20	3.12	2.38	1.90	2.43	1.23	10.82%
YoY %	3.64%	-29.49%	31.09%	25.26%	-21.81%	97.56%	-	-
Horiz. %	185.37%	178.86%	253.66%	193.50%	154.47%	197.56%	100.00%	-
P/EPS	12.87	13.84	23.75	33.47	14.07	19.89	9.60	5.00%
YoY %	-7.01%	-41.73%	-29.04%	137.88%	-29.26%	107.19%	-	-
Horiz. %	134.06%	144.17%	247.40%	348.65%	146.56%	207.19%	100.00%	-
EY	7.77	7.23	4.21	2.99	7.10	5.03	10.41	-4.75%
YoY %	7.47%	71.73%	40.80%	-57.89%	41.15%	-51.68%	-	-
Horiz. %	74.64%	69.45%	40.44%	28.72%	68.20%	48.32%	100.00%	-
DY	3.53	3.92	2.37	2.48	10.92	10.65	7.96	-12.66%
YoY %	-9.95%	65.40%	-4.44%	-77.29%	2.54%	33.79%	-	-
Horiz. %	44.35%	49.25%	29.77%	31.16%	137.19%	133.79%	100.00%	-
P/NAPS	1.74	1.60	2.24	2.06	1.51	1.44	0.67	17.22%
YoY %	8.75%	-28.57%	8.74%	36.42%	4.86%	114.93%	-	-
Horiz. %	259.70%	238.81%	334.33%	307.46%	225.37%	214.93%	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