[GAMUDA] YoY TTM 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
TTM Result
Revenue	2,748,809	2,631,691	1,797,046	1,336,287	1,543,122	1,634,377	1,611,450	9.29%
YoY %	4.45%	46.45%	34.48%	-13.40%	-5.58%	1.42%	-	-
Horiz. %	170.58%	163.31%	111.52%	82.92%	95.76%	101.42%	100.00%	-
PBT	338,820	389,517	373,205	232,052	312,997	436,620	420,759	-3.54%
YoY %	-13.02%	4.37%	60.83%	-25.86%	-28.31%	3.77%	-	-
Horiz. %	80.53%	92.57%	88.70%	55.15%	74.39%	103.77%	100.00%	-
Tax	-85,170	-126,453	-67,491	-51,346	-93,329	-155,799	-160,319	-9.99%
YoY %	32.65%	-87.36%	-31.44%	44.98%	40.10%	2.82%	-	-
Horiz. %	53.13%	78.88%	42.10%	32.03%	58.21%	97.18%	100.00%	-
NP	253,650	263,064	305,714	180,706	219,668	280,821	260,440	-0.43%
YoY %	-3.58%	-13.95%	69.18%	-17.74%	-21.78%	7.83%	-	-
Horiz. %	97.39%	101.01%	117.38%	69.38%	84.34%	107.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	242,255	251,000	269,863	164,693	213,263	280,821	260,440	-1.19%
YoY %	-3.48%	-6.99%	63.86%	-22.77%	-24.06%	7.83%	-	-
Horiz. %	93.02%	96.38%	103.62%	63.24%	81.89%	107.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.14%	32.46%	18.08%	22.13%	29.82%	35.68%	38.10%	-
YoY %	-22.55%	79.54%	-18.30%	-25.79%	-16.42%	-6.35%	-	-
Horiz. %	65.98%	85.20%	47.45%	58.08%	78.27%	93.65%	100.00%	-
Total Cost	2,495,159	2,368,627	1,491,332	1,155,581	1,323,454	1,353,556	1,351,010	10.75%
YoY %	5.34%	58.83%	29.05%	-12.68%	-2.22%	0.19%	-	-
Horiz. %	184.69%	175.32%	110.39%	85.53%	97.96%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	1,985,440	1,754,822	2.36%
YoY %	-34.10%	0.88%	27.26%	4.82%	14.66%	13.14%	-	-
Horiz. %	115.04%	174.58%	173.06%	135.98%	129.73%	113.14%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	200,977	330,687	352,035	303,433	120,239	154,846	111,946	10.23%
YoY %	-39.22%	-6.06%	16.02%	152.36%	-22.35%	38.32%	-	-
Horiz. %	179.53%	295.40%	314.47%	271.05%	107.41%	138.32%	100.00%	-
Div Payout %	82.96%	131.75%	130.45%	184.24%	56.38%	55.14%	42.98%	-
YoY %	-37.03%	1.00%	-29.20%	226.78%	2.25%	28.29%	-	-
Horiz. %	193.02%	306.54%	303.51%	428.66%	131.18%	128.29%	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	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	1,985,440	1,754,822	2.36%
YoY %	-34.10%	0.88%	27.26%	4.82%	14.66%	13.14%	-	-
Horiz. %	115.04%	174.58%	173.06%	135.98%	129.73%	113.14%	100.00%	-
NOSH	2,018,783	2,002,285	1,997,937	795,426	753,804	740,836	725,133	18.58%
YoY %	0.82%	0.22%	151.18%	5.52%	1.75%	2.17%	-	-
Horiz. %	278.40%	276.13%	275.53%	109.69%	103.95%	102.17%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	9.23%	10.00%	17.01%	13.52%	14.24%	17.18%	16.16%	-
YoY %	-7.70%	-41.21%	25.81%	-5.06%	-17.11%	6.31%	-	-
Horiz. %	57.12%	61.88%	105.26%	83.66%	88.12%	106.31%	100.00%	-
ROE	12.00%	8.19%	8.89%	6.90%	9.37%	14.14%	14.84%	-
YoY %	46.52%	-7.87%	28.84%	-26.36%	-33.73%	-4.72%	-	-
Horiz. %	80.86%	55.19%	59.91%	46.50%	63.14%	95.28%	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	136.16	131.43	89.95	168.00	204.71	220.61	222.23	-7.83%
YoY %	3.60%	46.11%	-46.46%	-17.93%	-7.21%	-0.73%	-	-
Horiz. %	61.27%	59.14%	40.48%	75.60%	92.12%	99.27%	100.00%	-
EPS	12.00	12.54	13.51	20.70	28.29	37.91	35.92	-16.68%
YoY %	-4.31%	-7.18%	-34.73%	-26.83%	-25.38%	5.54%	-	-
Horiz. %	33.41%	34.91%	37.61%	57.63%	78.76%	105.54%	100.00%	-
DPS	10.00	16.50	17.62	38.15	16.00	21.00	15.44	-6.97%
YoY %	-39.39%	-6.36%	-53.81%	138.44%	-23.81%	36.01%	-	-
Horiz. %	64.77%	106.87%	114.12%	247.09%	103.63%	136.01%	100.00%	-
NAPS	1.00	1.53	1.52	3.00	3.02	2.68	2.42	-13.68%
YoY %	-34.64%	0.66%	-49.33%	-0.66%	12.69%	10.74%	-	-
Horiz. %	41.32%	63.22%	62.81%	123.97%	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	97.42	93.27	63.69	47.36	54.69	57.92	57.11	9.30%
YoY %	4.45%	46.44%	34.48%	-13.40%	-5.58%	1.42%	-	-
Horiz. %	170.58%	163.32%	111.52%	82.93%	95.76%	101.42%	100.00%	-
EPS	8.59	8.90	9.56	5.84	7.56	9.95	9.23	-1.18%
YoY %	-3.48%	-6.90%	63.70%	-22.75%	-24.02%	7.80%	-	-
Horiz. %	93.07%	96.42%	103.58%	63.27%	81.91%	107.80%	100.00%	-
DPS	7.12	11.72	12.48	10.75	4.26	5.49	3.97	10.21%
YoY %	-39.25%	-6.09%	16.09%	152.35%	-22.40%	38.29%	-	-
Horiz. %	179.35%	295.21%	314.36%	270.78%	107.30%	138.29%	100.00%	-
NAPS	0.7155	1.0857	1.0763	0.8457	0.8068	0.7036	0.6219	2.36%
YoY %	-34.10%	0.87%	27.27%	4.82%	14.67%	13.14%	-	-
Horiz. %	115.05%	174.58%	173.07%	135.99%	129.73%	113.14%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
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	2.03	1.45	5.67	2.11	0.81	1.25	1.42	6.13%
YoY %	40.00%	-74.43%	168.72%	160.49%	-35.20%	-11.97%	-	-
Horiz. %	142.96%	102.11%	399.30%	148.59%	57.04%	88.03%	100.00%	-
P/EPS	23.08	15.16	37.76	17.15	5.87	7.25	8.77	17.48%
YoY %	52.24%	-59.85%	120.17%	192.16%	-19.03%	-17.33%	-	-
Horiz. %	263.17%	172.86%	430.56%	195.55%	66.93%	82.67%	100.00%	-
EY	4.33	6.60	2.65	5.83	17.04	13.78	11.40	-14.88%
YoY %	-34.39%	149.06%	-54.55%	-65.79%	23.66%	20.88%	-	-
Horiz. %	37.98%	57.89%	23.25%	51.14%	149.47%	120.88%	100.00%	-
DY	3.61	8.68	3.45	10.75	9.64	7.64	4.90	-4.96%
YoY %	-58.41%	151.59%	-67.91%	11.51%	26.18%	55.92%	-	-
Horiz. %	73.67%	177.14%	70.41%	219.39%	196.73%	155.92%	100.00%	-
P/NAPS	2.77	1.24	3.36	1.18	0.55	1.03	1.30	13.42%
YoY %	123.39%	-63.10%	184.75%	114.55%	-46.60%	-20.77%	-	-
Horiz. %	213.08%	95.38%	258.46%	90.77%	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	2.09	1.54	3.49	2.45	0.92	1.06	1.39	7.02%
YoY %	35.71%	-55.87%	42.45%	166.30%	-13.21%	-23.74%	-	-
Horiz. %	150.36%	110.79%	251.08%	176.26%	66.19%	76.26%	100.00%	-
P/EPS	23.67	16.19	23.25	19.90	6.68	6.15	8.63	18.29%
YoY %	46.20%	-30.37%	16.83%	197.90%	8.62%	-28.74%	-	-
Horiz. %	274.28%	187.60%	269.41%	230.59%	77.40%	71.26%	100.00%	-
EY	4.23	6.18	4.30	5.03	14.97	16.27	11.59	-15.45%
YoY %	-31.55%	43.72%	-14.51%	-66.40%	-7.99%	40.38%	-	-
Horiz. %	36.50%	53.32%	37.10%	43.40%	129.16%	140.38%	100.00%	-
DY	3.52	8.13	5.61	9.26	8.47	9.01	4.98	-5.61%
YoY %	-56.70%	44.92%	-39.42%	9.33%	-5.99%	80.92%	-	-
Horiz. %	70.68%	163.25%	112.65%	185.94%	170.08%	180.92%	100.00%	-
P/NAPS	2.84	1.33	2.07	1.37	0.63	0.87	1.28	14.19%
YoY %	113.53%	-35.75%	51.09%	117.46%	-27.59%	-32.03%	-	-
Horiz. %	221.88%	103.91%	161.72%	107.03%	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