[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2006 [#3]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Cumulative Result
Revenue	1,785,061	1,552,361	994,266	840,790	1,115,443	1,251,998	975,615	10.58%
YoY %	14.99%	56.13%	18.25%	-24.62%	-10.91%	28.33%	-	-
Horiz. %	182.97%	159.12%	101.91%	86.18%	114.33%	128.33%	100.00%	-
PBT	201,741	334,614	191,562	168,298	332,790	324,169	300,220	-6.40%
YoY %	-39.71%	74.68%	13.82%	-49.43%	2.66%	7.98%	-	-
Horiz. %	67.20%	111.46%	63.81%	56.06%	110.85%	107.98%	100.00%	-
Tax	-44,668	-70,662	-36,967	-30,891	-129,312	-108,658	-111,952	-14.18%
YoY %	36.79%	-91.15%	-19.67%	76.11%	-19.01%	2.94%	-	-
Horiz. %	39.90%	63.12%	33.02%	27.59%	115.51%	97.06%	100.00%	-
NP	157,073	263,952	154,595	137,407	203,478	215,511	188,268	-2.97%
YoY %	-40.49%	70.74%	12.51%	-32.47%	-5.58%	14.47%	-	-
Horiz. %	83.43%	140.20%	82.11%	72.98%	108.08%	114.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,395	254,875	138,757	126,776	203,478	215,511	188,268	-3.67%
YoY %	-40.99%	83.68%	9.45%	-37.70%	-5.58%	14.47%	-	-
Horiz. %	79.88%	135.38%	73.70%	67.34%	108.08%	114.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	21.12%	19.30%	18.35%	38.86%	33.52%	37.29%	-
YoY %	4.83%	9.43%	5.18%	-52.78%	15.93%	-10.11%	-	-
Horiz. %	59.37%	56.64%	51.76%	49.21%	104.21%	89.89%	100.00%	-
Total Cost	1,627,988	1,288,409	839,671	703,383	911,965	1,036,487	787,347	12.85%
YoY %	26.36%	53.44%	19.38%	-22.87%	-12.01%	31.64%	-	-
Horiz. %	206.77%	163.64%	106.65%	89.34%	115.83%	131.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,108,163	3,093,627	2,522,112	2,220,838	2,025,875	1,785,765	1,418,087	13.95%
YoY %	0.47%	22.66%	13.57%	9.62%	13.45%	25.93%	-	-
Horiz. %	219.18%	218.15%	177.85%	156.61%	142.86%	125.93%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	160,421	498,972	375,460	52,697	51,945	50,202	47,269	22.56%
YoY %	-67.85%	32.90%	612.49%	1.45%	3.47%	6.20%	-	-
Horiz. %	339.38%	1,055.60%	794.30%	111.48%	109.89%	106.20%	100.00%	-
Div Payout %	106.67%	195.77%	270.59%	41.57%	25.53%	23.29%	25.11%	-
YoY %	-45.51%	-27.65%	550.93%	62.83%	9.62%	-7.25%	-	-
Horiz. %	424.81%	779.65%	1,077.62%	165.55%	101.67%	92.75%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	3,108,163	3,093,627	2,522,112	2,220,838	2,025,875	1,785,765	1,418,087	13.95%
YoY %	0.47%	22.66%	13.57%	9.62%	13.45%	25.93%	-	-
Horiz. %	219.18%	218.15%	177.85%	156.61%	142.86%	125.93%	100.00%	-
NOSH	2,005,266	1,995,888	816,217	752,826	742,078	717,174	675,279	19.86%
YoY %	0.47%	144.53%	8.42%	1.45%	3.47%	6.20%	-	-
Horiz. %	296.95%	295.56%	120.87%	111.48%	109.89%	106.20%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	8.80%	17.00%	15.55%	16.34%	18.24%	17.21%	19.30%	-
YoY %	-48.24%	9.32%	-4.83%	-10.42%	5.98%	-10.83%	-	-
Horiz. %	45.60%	88.08%	80.57%	84.66%	94.51%	89.17%	100.00%	-
ROE	4.84%	8.24%	5.50%	5.71%	10.04%	12.07%	13.28%	-
YoY %	-41.26%	49.82%	-3.68%	-43.13%	-16.82%	-9.11%	-	-
Horiz. %	36.45%	62.05%	41.42%	43.00%	75.60%	90.89%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	89.02	77.78	121.81	111.68	150.31	174.57	144.48	-7.74%
YoY %	14.45%	-36.15%	9.07%	-25.70%	-13.90%	20.83%	-	-
Horiz. %	61.61%	53.83%	84.31%	77.30%	104.04%	120.83%	100.00%	-
EPS	7.50	12.77	17.00	16.84	27.42	30.05	27.88	-19.63%
YoY %	-41.27%	-24.88%	0.95%	-38.58%	-8.75%	7.78%	-	-
Horiz. %	26.90%	45.80%	60.98%	60.40%	98.35%	107.78%	100.00%	-
DPS	8.00	25.00	46.00	7.00	7.00	7.00	7.00	2.24%
YoY %	-68.00%	-45.65%	557.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	114.29%	357.14%	657.14%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.55	3.09	2.95	2.73	2.49	2.10	-4.93%
YoY %	0.00%	-49.84%	4.75%	8.06%	9.64%	18.57%	-	-
Horiz. %	73.81%	73.81%	147.14%	140.48%	130.00%	118.57%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 753,302
RPS	64.38	55.99	35.86	30.32	40.23	45.15	35.19	10.58%
YoY %	14.98%	56.13%	18.27%	-24.63%	-10.90%	28.30%	-	-
Horiz. %	182.95%	159.11%	101.90%	86.16%	114.32%	128.30%	100.00%	-
EPS	5.42	9.19	5.00	4.57	7.34	7.77	6.79	-3.68%
YoY %	-41.02%	83.80%	9.41%	-37.74%	-5.53%	14.43%	-	-
Horiz. %	79.82%	135.35%	73.64%	67.30%	108.10%	114.43%	100.00%	-
DPS	5.79	18.00	13.54	1.90	1.87	1.81	1.70	22.63%
YoY %	-67.83%	32.94%	612.63%	1.60%	3.31%	6.47%	-	-
Horiz. %	340.59%	1,058.82%	796.47%	111.76%	110.00%	106.47%	100.00%	-
NAPS	1.121	1.1158	0.9096	0.801	0.7307	0.6441	0.5115	13.95%
YoY %	0.47%	22.67%	13.56%	9.62%	13.45%	25.92%	-	-
Horiz. %	219.16%	218.14%	177.83%	156.60%	142.85%	125.92%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	2.40	3.12	3.92	2.00	2.32	2.80	2.60	-
P/RPS	2.70	4.01	3.22	1.79	1.54	1.60	1.80	6.98%
YoY %	-32.67%	24.53%	79.89%	16.23%	-3.75%	-11.11%	-	-
Horiz. %	150.00%	222.78%	178.89%	99.44%	85.56%	88.89%	100.00%	-
P/EPS	32.00	24.43	23.06	11.88	8.46	9.32	9.33	22.78%
YoY %	30.99%	5.94%	94.11%	40.43%	-9.23%	-0.11%	-	-
Horiz. %	342.98%	261.84%	247.16%	127.33%	90.68%	99.89%	100.00%	-
EY	3.12	4.09	4.34	8.42	11.82	10.73	10.72	-18.57%
YoY %	-23.72%	-5.76%	-48.46%	-28.76%	10.16%	0.09%	-	-
Horiz. %	29.10%	38.15%	40.49%	78.54%	110.26%	100.09%	100.00%	-
DY	3.33	8.01	11.73	3.50	3.02	2.50	2.69	3.61%
YoY %	-58.43%	-31.71%	235.14%	15.89%	20.80%	-7.06%	-	-
Horiz. %	123.79%	297.77%	436.06%	130.11%	112.27%	92.94%	100.00%	-
P/NAPS	1.55	2.01	1.27	0.68	0.85	1.12	1.24	3.78%
YoY %	-22.89%	58.27%	86.76%	-20.00%	-24.11%	-9.68%	-	-
Horiz. %	125.00%	162.10%	102.42%	54.84%	68.55%	90.32%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	25/06/09	25/06/08	25/06/07	22/06/06	27/06/05	25/06/04	27/06/03	-
Price	2.69	2.33	4.38	1.62	2.12	2.75	3.05	-
P/RPS	3.02	3.00	3.60	1.45	1.41	1.58	2.11	6.15%
YoY %	0.67%	-16.67%	148.28%	2.84%	-10.76%	-25.12%	-	-
Horiz. %	143.13%	142.18%	170.62%	68.72%	66.82%	74.88%	100.00%	-
P/EPS	35.87	18.25	25.76	9.62	7.73	9.15	10.94	21.86%
YoY %	96.55%	-29.15%	167.78%	24.45%	-15.52%	-16.36%	-	-
Horiz. %	327.88%	166.82%	235.47%	87.93%	70.66%	83.64%	100.00%	-
EY	2.79	5.48	3.88	10.40	12.93	10.93	9.14	-17.92%
YoY %	-49.09%	41.24%	-62.69%	-19.57%	18.30%	19.58%	-	-
Horiz. %	30.53%	59.96%	42.45%	113.79%	141.47%	119.58%	100.00%	-
DY	2.97	10.73	10.50	4.32	3.30	2.55	2.30	4.34%
YoY %	-72.32%	2.19%	143.06%	30.91%	29.41%	10.87%	-	-
Horiz. %	129.13%	466.52%	456.52%	187.83%	143.48%	110.87%	100.00%	-
P/NAPS	1.74	1.50	1.42	0.55	0.78	1.10	1.45	3.08%
YoY %	16.00%	5.63%	158.18%	-29.49%	-29.09%	-24.14%	-	-
Horiz. %	120.00%	103.45%	97.93%	37.93%	53.79%	75.86%	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