[GAMUDA] YoY TTM Result on 30-Apr-2007 [#3]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	2,680,643	2,636,360	2,074,454	1,380,373	1,386,800	1,582,477	1,718,452	7.68%
YoY %	1.68%	27.09%	50.28%	-0.46%	-12.37%	-7.91%	-	-
Horiz. %	155.99%	153.41%	120.72%	80.33%	80.70%	92.09%	100.00%	-
PBT	377,484	337,941	419,613	245,423	248,170	442,710	429,952	-2.14%
YoY %	11.70%	-19.46%	70.98%	-1.11%	-43.94%	2.97%	-	-
Horiz. %	87.80%	78.60%	97.60%	57.08%	57.72%	102.97%	100.00%	-
Tax	-86,117	-105,892	-85,443	-57,784	-48,463	-172,874	-160,935	-9.89%
YoY %	18.67%	-23.93%	-47.87%	-19.23%	71.97%	-7.42%	-	-
Horiz. %	53.51%	65.80%	53.09%	35.91%	30.11%	107.42%	100.00%	-
NP	291,367	232,049	334,170	187,639	199,707	269,836	269,017	1.33%
YoY %	25.56%	-30.56%	78.09%	-6.04%	-25.99%	0.30%	-	-
Horiz. %	108.31%	86.26%	124.22%	69.75%	74.24%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,484	220,598	301,546	169,564	189,076	269,836	269,017	0.63%
YoY %	26.69%	-26.84%	77.84%	-10.32%	-29.93%	0.30%	-	-
Horiz. %	103.89%	82.00%	112.09%	63.03%	70.28%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	31.33%	20.36%	23.54%	19.53%	39.05%	37.43%	-
YoY %	-27.19%	53.88%	-13.51%	20.53%	-49.99%	4.33%	-	-
Horiz. %	60.94%	83.70%	54.39%	62.89%	52.18%	104.33%	100.00%	-
Total Cost	2,389,276	2,404,311	1,740,284	1,192,734	1,187,093	1,312,641	1,449,435	8.68%
YoY %	-0.63%	38.16%	45.91%	0.48%	-9.56%	-9.44%	-	-
Horiz. %	164.84%	165.88%	120.07%	82.29%	81.90%	90.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,017,458	3,106,911	3,104,249	2,701,320	2,222,241	2,042,357	1,819,149	1.73%
YoY %	-35.07%	0.09%	14.92%	21.56%	8.81%	12.27%	-	-
Horiz. %	110.90%	170.79%	170.64%	148.49%	122.16%	112.27%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	241,846	160,522	498,827	354,253	172,970	154,846	111,946	13.69%
YoY %	50.66%	-67.82%	40.81%	104.81%	11.70%	38.32%	-	-
Horiz. %	216.04%	143.39%	445.60%	316.45%	154.51%	138.32%	100.00%	-
Div Payout %	86.53%	72.77%	165.42%	208.92%	91.48%	57.39%	41.61%	-
YoY %	18.91%	-56.01%	-20.82%	128.38%	59.40%	37.92%	-	-
Horiz. %	207.95%	174.89%	397.55%	502.09%	219.85%	137.92%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	2,017,458	3,106,911	3,104,249	2,701,320	2,222,241	2,042,357	1,819,149	1.73%
YoY %	-35.07%	0.09%	14.92%	21.56%	8.81%	12.27%	-	-
Horiz. %	110.90%	170.79%	170.64%	148.49%	122.16%	112.27%	100.00%	-
NOSH	2,017,458	2,004,458	2,002,741	900,440	753,302	748,116	730,581	18.43%
YoY %	0.65%	0.09%	122.42%	19.53%	0.69%	2.40%	-	-
Horiz. %	276.14%	274.36%	274.13%	123.25%	103.11%	102.40%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	10.87%	8.80%	16.11%	13.59%	14.40%	17.05%	15.65%	-
YoY %	23.52%	-45.38%	18.54%	-5.63%	-15.54%	8.95%	-	-
Horiz. %	69.46%	56.23%	102.94%	86.84%	92.01%	108.95%	100.00%	-
ROE	13.85%	7.10%	9.71%	6.28%	8.51%	13.21%	14.79%	-
YoY %	95.07%	-26.88%	54.62%	-26.20%	-35.58%	-10.68%	-	-
Horiz. %	93.64%	48.01%	65.65%	42.46%	57.54%	89.32%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	132.87	131.52	103.58	153.30	184.10	211.53	235.22	-9.07%
YoY %	1.03%	26.97%	-32.43%	-16.73%	-12.97%	-10.07%	-	-
Horiz. %	56.49%	55.91%	44.04%	65.17%	78.27%	89.93%	100.00%	-
EPS	13.85	11.01	15.06	18.83	25.10	36.07	36.82	-15.03%
YoY %	25.79%	-26.89%	-20.02%	-24.98%	-30.41%	-2.04%	-	-
Horiz. %	37.62%	29.90%	40.90%	51.14%	68.17%	97.96%	100.00%	-
DPS	12.00	8.00	24.91	39.34	23.00	21.00	15.32	-3.98%
YoY %	50.00%	-67.88%	-36.68%	71.04%	9.52%	37.08%	-	-
Horiz. %	78.33%	52.22%	162.60%	256.79%	150.13%	137.08%	100.00%	-
NAPS	1.00	1.55	1.55	3.00	2.95	2.73	2.49	-14.09%
YoY %	-35.48%	0.00%	-48.33%	1.69%	8.06%	9.64%	-	-
Horiz. %	40.16%	62.25%	62.25%	120.48%	118.47%	109.64%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 900,440
RPS	96.68	95.08	74.82	49.78	50.02	57.07	61.98	7.68%
YoY %	1.68%	27.08%	50.30%	-0.48%	-12.35%	-7.92%	-	-
Horiz. %	155.99%	153.40%	120.72%	80.32%	80.70%	92.08%	100.00%	-
EPS	10.08	7.96	10.88	6.12	6.82	9.73	9.70	0.64%
YoY %	26.63%	-26.84%	77.78%	-10.26%	-29.91%	0.31%	-	-
Horiz. %	103.92%	82.06%	112.16%	63.09%	70.31%	100.31%	100.00%	-
DPS	8.72	5.79	17.99	12.78	6.24	5.58	4.04	13.67%
YoY %	50.60%	-67.82%	40.77%	104.81%	11.83%	38.12%	-	-
Horiz. %	215.84%	143.32%	445.30%	316.34%	154.46%	138.12%	100.00%	-
NAPS	0.7276	1.1205	1.1196	0.9743	0.8015	0.7366	0.6561	1.73%
YoY %	-35.06%	0.08%	14.91%	21.56%	8.81%	12.27%	-	-
Horiz. %	110.90%	170.78%	170.64%	148.50%	122.16%	112.27%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	3.00	2.40	3.12	3.92	2.00	2.32	2.80	-
P/RPS	2.26	1.82	3.01	2.56	1.09	1.10	1.19	11.27%
YoY %	24.18%	-39.53%	17.58%	134.86%	-0.91%	-7.56%	-	-
Horiz. %	189.92%	152.94%	252.94%	215.13%	91.60%	92.44%	100.00%	-
P/EPS	21.66	21.81	20.72	20.82	7.97	6.43	7.60	19.06%
YoY %	-0.69%	5.26%	-0.48%	161.23%	23.95%	-15.39%	-	-
Horiz. %	285.00%	286.97%	272.63%	273.95%	104.87%	84.61%	100.00%	-
EY	4.62	4.59	4.83	4.80	12.55	15.55	13.15	-15.99%
YoY %	0.65%	-4.97%	0.63%	-61.75%	-19.29%	18.25%	-	-
Horiz. %	35.13%	34.90%	36.73%	36.50%	95.44%	118.25%	100.00%	-
DY	4.00	3.33	7.98	10.04	11.50	9.05	5.47	-5.08%
YoY %	20.12%	-58.27%	-20.52%	-12.70%	27.07%	65.45%	-	-
Horiz. %	73.13%	60.88%	145.89%	183.55%	210.24%	165.45%	100.00%	-
P/NAPS	3.00	1.55	2.01	1.31	0.68	0.85	1.12	17.83%
YoY %	93.55%	-22.89%	53.44%	92.65%	-20.00%	-24.11%	-	-
Horiz. %	267.86%	138.39%	179.46%	116.96%	60.71%	75.89%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	24/06/10	25/06/09	25/06/08	25/06/07	22/06/06	27/06/05	25/06/04	-
Price	3.21	2.69	2.33	4.38	1.62	2.12	2.75	-
P/RPS	2.42	2.05	2.25	2.86	0.88	1.00	1.17	12.87%
YoY %	18.05%	-8.89%	-21.33%	225.00%	-12.00%	-14.53%	-	-
Horiz. %	206.84%	175.21%	192.31%	244.44%	75.21%	85.47%	100.00%	-
P/EPS	23.17	24.44	15.47	23.26	6.45	5.88	7.47	20.75%
YoY %	-5.20%	57.98%	-33.49%	260.62%	9.69%	-21.29%	-	-
Horiz. %	310.17%	327.18%	207.10%	311.38%	86.35%	78.71%	100.00%	-
EY	4.32	4.09	6.46	4.30	15.49	17.01	13.39	-17.17%
YoY %	5.62%	-36.69%	50.23%	-72.24%	-8.94%	27.04%	-	-
Horiz. %	32.26%	30.55%	48.24%	32.11%	115.68%	127.04%	100.00%	-
DY	3.74	2.97	10.69	8.98	14.20	9.91	5.57	-6.42%
YoY %	25.93%	-72.22%	19.04%	-36.76%	43.29%	77.92%	-	-
Horiz. %	67.15%	53.32%	191.92%	161.22%	254.94%	177.92%	100.00%	-
P/NAPS	3.21	1.74	1.50	1.46	0.55	0.78	1.10	19.53%
YoY %	84.48%	16.00%	2.74%	165.45%	-29.49%	-29.09%	-	-
Horiz. %	291.82%	158.18%	136.36%	132.73%	50.00%	70.91%	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