[GAMUDA] YoY Cumulative 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
Cumulative Result
Revenue	1,227,202	1,205,695	977,664	696,977	587,587	705,918	790,573	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	195,280	138,617	219,914	123,270	113,377	213,042	210,511	-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	-37,462	-30,295	-35,728	-19,985	-20,347	-73,902	-70,323	-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	157,818	108,322	184,186	103,285	93,030	139,140	140,188	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	152,658	104,092	178,170	93,735	86,625	139,140	140,188	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	1,069,384	1,097,373	793,478	593,692	494,557	566,778	650,385	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	120,969	80,225	249,119	178,026	52,636	51,724	49,737	15.95%
YoY %	50.79%	-67.80%	39.93%	238.22%	1.76%	4.00%	-	-
Horiz. %	243.22%	161.30%	500.87%	357.93%	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	7.57%	3.39%	5.88%	3.86%	3.81%	7.03%	8.15%	-
YoY %	123.30%	-42.35%	52.33%	1.31%	-45.80%	-13.74%	-	-
Horiz. %	92.88%	41.60%	72.15%	47.36%	46.75%	86.26%	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	60.87	60.12	49.06	90.05	78.14	95.53	111.26	-9.55%
YoY %	1.25%	22.54%	-45.52%	15.24%	-18.20%	-14.14%	-	-
Horiz. %	54.71%	54.04%	44.09%	80.94%	70.23%	85.86%	100.00%	-
EPS	7.57	5.19	8.94	12.11	11.52	18.83	19.73	-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	6.00	4.00	12.50	23.00	7.00	7.00	7.00	-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	44.26	43.48	35.26	25.14	21.19	25.46	28.51	7.59%
YoY %	1.79%	23.31%	40.25%	18.64%	-16.77%	-10.70%	-	-
Horiz. %	155.24%	152.51%	123.68%	88.18%	74.32%	89.30%	100.00%	-
EPS	5.51	3.75	6.43	3.38	3.12	5.02	5.06	1.42%
YoY %	46.93%	-41.68%	90.24%	8.33%	-37.85%	-0.79%	-	-
Horiz. %	108.89%	74.11%	127.08%	66.80%	61.66%	99.21%	100.00%	-
DPS	4.36	2.89	8.98	6.42	1.90	1.87	1.79	15.97%
YoY %	50.87%	-67.82%	39.88%	237.89%	1.60%	4.47%	-	-
Horiz. %	243.58%	161.45%	501.68%	358.66%	106.15%	104.47%	100.00%	-
NAPS	0.7272	1.1067	1.0926	0.8766	0.819	0.7142	0.6202	2.68%
YoY %	-34.29%	1.29%	24.64%	7.03%	14.67%	15.16%	-	-
Horiz. %	117.25%	178.44%	176.17%	141.34%	132.05%	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	4.55	3.16	10.40	3.94	2.12	2.88	2.83	8.22%
YoY %	43.99%	-69.62%	163.96%	85.85%	-26.39%	1.77%	-	-
Horiz. %	160.78%	111.66%	367.49%	139.22%	74.91%	101.77%	100.00%	-
P/EPS	36.58	36.61	57.05	29.31	14.41	14.60	15.97	14.79%
YoY %	-0.08%	-35.83%	94.64%	103.40%	-1.30%	-8.58%	-	-
Horiz. %	229.05%	229.24%	357.23%	183.53%	90.23%	91.42%	100.00%	-
EY	2.73	2.73	1.75	3.41	6.94	6.85	6.26	-12.90%
YoY %	0.00%	56.00%	-48.68%	-50.86%	1.31%	9.42%	-	-
Horiz. %	43.61%	43.61%	27.96%	54.47%	110.86%	109.42%	100.00%	-
DY	2.17	2.11	2.45	6.48	4.22	2.55	2.22	-0.37%
YoY %	2.84%	-13.88%	-62.19%	53.55%	65.49%	14.86%	-	-
Horiz. %	97.75%	95.05%	110.36%	291.89%	190.09%	114.86%	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	4.67	3.38	6.40	4.58	2.42	2.44	2.79	8.95%
YoY %	38.17%	-47.19%	39.74%	89.26%	-0.82%	-12.54%	-	-
Horiz. %	167.38%	121.15%	229.39%	164.16%	86.74%	87.46%	100.00%	-
P/EPS	37.51	39.11	35.12	34.02	16.41	12.37	15.71	15.59%
YoY %	-4.09%	11.36%	3.23%	107.31%	32.66%	-21.26%	-	-
Horiz. %	238.77%	248.95%	223.55%	216.55%	104.46%	78.74%	100.00%	-
EY	2.67	2.56	2.85	2.94	6.10	8.08	6.36	-13.45%
YoY %	4.30%	-10.18%	-3.06%	-51.80%	-24.50%	27.04%	-	-
Horiz. %	41.98%	40.25%	44.81%	46.23%	95.91%	127.04%	100.00%	-
DY	2.11	1.97	3.98	5.58	3.70	3.00	2.26	-1.13%
YoY %	7.11%	-50.50%	-28.67%	50.81%	23.33%	32.74%	-	-
Horiz. %	93.36%	87.17%	176.11%	246.90%	163.72%	132.74%	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