[GAMUDA] YoY TTM Result on 31-Jan-2009 [#2]

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	2,843,136	2,467,373	2,748,809	2,631,691	1,797,046	1,336,287	1,543,122	10.71%
YoY %	15.23%	-10.24%	4.45%	46.45%	34.48%	-13.40%	-	-
Horiz. %	184.25%	159.89%	178.13%	170.54%	116.46%	86.60%	100.00%	-
PBT	664,940	452,008	338,820	389,517	373,205	232,052	312,997	13.37%
YoY %	47.11%	33.41%	-13.02%	4.37%	60.83%	-25.86%	-	-
Horiz. %	212.44%	144.41%	108.25%	124.45%	119.24%	74.14%	100.00%	-
Tax	-138,026	-90,700	-85,170	-126,453	-67,491	-51,346	-93,329	6.73%
YoY %	-52.18%	-6.49%	32.65%	-87.36%	-31.44%	44.98%	-	-
Horiz. %	147.89%	97.18%	91.26%	135.49%	72.32%	55.02%	100.00%	-
NP	526,914	361,308	253,650	263,064	305,714	180,706	219,668	15.69%
YoY %	45.84%	42.44%	-3.58%	-13.95%	69.18%	-17.74%	-	-
Horiz. %	239.87%	164.48%	115.47%	119.76%	139.17%	82.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	511,646	352,817	242,255	251,000	269,863	164,693	213,263	15.69%
YoY %	45.02%	45.64%	-3.48%	-6.99%	63.86%	-22.77%	-	-
Horiz. %	239.91%	165.44%	113.59%	117.70%	126.54%	77.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	20.07%	25.14%	32.46%	18.08%	22.13%	29.82%	-
YoY %	3.44%	-20.17%	-22.55%	79.54%	-18.30%	-25.79%	-	-
Horiz. %	69.62%	67.30%	84.31%	108.85%	60.63%	74.21%	100.00%	-
Total Cost	2,316,222	2,106,065	2,495,159	2,368,627	1,491,332	1,155,581	1,323,454	9.77%
YoY %	9.98%	-15.59%	5.34%	58.83%	29.05%	-12.68%	-	-
Horiz. %	175.01%	159.13%	188.53%	178.97%	112.68%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	9.03%
YoY %	7.32%	76.56%	-34.10%	0.88%	27.26%	4.82%	-	-
Horiz. %	168.04%	156.57%	88.68%	134.57%	133.40%	104.82%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	247,276	227,896	200,977	330,687	352,035	303,433	120,239	12.76%
YoY %	8.50%	13.39%	-39.22%	-6.06%	16.02%	152.36%	-	-
Horiz. %	205.65%	189.54%	167.15%	275.02%	292.78%	252.36%	100.00%	-
Div Payout %	48.33%	64.59%	82.96%	131.75%	130.45%	184.24%	56.38%	-
YoY %	-25.17%	-22.14%	-37.03%	1.00%	-29.20%	226.78%	-	-
Horiz. %	85.72%	114.56%	147.14%	233.68%	231.38%	326.78%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	2,276,488	9.03%
YoY %	7.32%	76.56%	-34.10%	0.88%	27.26%	4.82%	-	-
Horiz. %	168.04%	156.57%	88.68%	134.57%	133.40%	104.82%	100.00%	-
NOSH	2,067,772	2,048,474	2,018,783	2,002,285	1,997,937	795,426	753,804	18.30%
YoY %	0.94%	1.47%	0.82%	0.22%	151.18%	5.52%	-	-
Horiz. %	274.31%	271.75%	267.81%	265.62%	265.05%	105.52%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	18.53%	14.64%	9.23%	10.00%	17.01%	13.52%	14.24%	-
YoY %	26.57%	58.61%	-7.70%	-41.21%	25.81%	-5.06%	-	-
Horiz. %	130.13%	102.81%	64.82%	70.22%	119.45%	94.94%	100.00%	-
ROE	13.38%	9.90%	12.00%	8.19%	8.89%	6.90%	9.37%	-
YoY %	35.15%	-17.50%	46.52%	-7.87%	28.84%	-26.36%	-	-
Horiz. %	142.80%	105.66%	128.07%	87.41%	94.88%	73.64%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	137.50	120.45	136.16	131.43	89.95	168.00	204.71	-6.41%
YoY %	14.16%	-11.54%	3.60%	46.11%	-46.46%	-17.93%	-	-
Horiz. %	67.17%	58.84%	66.51%	64.20%	43.94%	82.07%	100.00%	-
EPS	24.74	17.22	12.00	12.54	13.51	20.70	28.29	-2.20%
YoY %	43.67%	43.50%	-4.31%	-7.18%	-34.73%	-26.83%	-	-
Horiz. %	87.45%	60.87%	42.42%	44.33%	47.76%	73.17%	100.00%	-
DPS	12.00	11.25	10.00	16.50	17.62	38.15	16.00	-4.67%
YoY %	6.67%	12.50%	-39.39%	-6.36%	-53.81%	138.44%	-	-
Horiz. %	75.00%	70.31%	62.50%	103.12%	110.12%	238.44%	100.00%	-
NAPS	1.85	1.74	1.00	1.53	1.52	3.00	3.02	-7.83%
YoY %	6.32%	74.00%	-34.64%	0.66%	-49.33%	-0.66%	-	-
Horiz. %	61.26%	57.62%	33.11%	50.66%	50.33%	99.34%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 2,002,285
RPS	100.76	87.44	97.42	93.27	63.69	47.36	54.69	10.71%
YoY %	15.23%	-10.24%	4.45%	46.44%	34.48%	-13.40%	-	-
Horiz. %	184.24%	159.88%	178.13%	170.54%	116.46%	86.60%	100.00%	-
EPS	18.13	12.50	8.59	8.90	9.56	5.84	7.56	15.68%
YoY %	45.04%	45.52%	-3.48%	-6.90%	63.70%	-22.75%	-	-
Horiz. %	239.81%	165.34%	113.62%	117.72%	126.46%	77.25%	100.00%	-
DPS	8.76	8.08	7.12	11.72	12.48	10.75	4.26	12.76%
YoY %	8.42%	13.48%	-39.25%	-6.09%	16.09%	152.35%	-	-
Horiz. %	205.63%	189.67%	167.14%	275.12%	292.96%	252.35%	100.00%	-
NAPS	1.3557	1.2632	0.7155	1.0857	1.0763	0.8457	0.8068	9.03%
YoY %	7.32%	76.55%	-34.10%	0.87%	27.27%	4.82%	-	-
Horiz. %	168.03%	156.57%	88.68%	134.57%	133.40%	104.82%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	3.70	3.81	2.77	1.90	5.10	3.55	1.66	-
P/RPS	2.69	3.16	2.03	1.45	5.67	2.11	0.81	22.13%
YoY %	-14.87%	55.67%	40.00%	-74.43%	168.72%	160.49%	-	-
Horiz. %	332.10%	390.12%	250.62%	179.01%	700.00%	260.49%	100.00%	-
P/EPS	14.95	22.12	23.08	15.16	37.76	17.15	5.87	16.85%
YoY %	-32.41%	-4.16%	52.24%	-59.85%	120.17%	192.16%	-	-
Horiz. %	254.68%	376.83%	393.19%	258.26%	643.27%	292.16%	100.00%	-
EY	6.69	4.52	4.33	6.60	2.65	5.83	17.04	-14.42%
YoY %	48.01%	4.39%	-34.39%	149.06%	-54.55%	-65.79%	-	-
Horiz. %	39.26%	26.53%	25.41%	38.73%	15.55%	34.21%	100.00%	-
DY	3.24	2.95	3.61	8.68	3.45	10.75	9.64	-16.60%
YoY %	9.83%	-18.28%	-58.41%	151.59%	-67.91%	11.51%	-	-
Horiz. %	33.61%	30.60%	37.45%	90.04%	35.79%	111.51%	100.00%	-
P/NAPS	2.00	2.19	2.77	1.24	3.36	1.18	0.55	23.99%
YoY %	-8.68%	-20.94%	123.39%	-63.10%	184.75%	114.55%	-	-
Horiz. %	363.64%	398.18%	503.64%	225.45%	610.91%	214.55%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	28/03/12	24/03/11	25/03/10	26/03/09	26/03/08	27/03/07	23/03/06	-
Price	3.60	3.79	2.84	2.03	3.14	4.12	1.89	-
P/RPS	2.62	3.15	2.09	1.54	3.49	2.45	0.92	19.04%
YoY %	-16.83%	50.72%	35.71%	-55.87%	42.45%	166.30%	-	-
Horiz. %	284.78%	342.39%	227.17%	167.39%	379.35%	266.30%	100.00%	-
P/EPS	14.55	22.00	23.67	16.19	23.25	19.90	6.68	13.84%
YoY %	-33.86%	-7.06%	46.20%	-30.37%	16.83%	197.90%	-	-
Horiz. %	217.81%	329.34%	354.34%	242.37%	348.05%	297.90%	100.00%	-
EY	6.87	4.54	4.23	6.18	4.30	5.03	14.97	-12.16%
YoY %	51.32%	7.33%	-31.55%	43.72%	-14.51%	-66.40%	-	-
Horiz. %	45.89%	30.33%	28.26%	41.28%	28.72%	33.60%	100.00%	-
DY	3.33	2.97	3.52	8.13	5.61	9.26	8.47	-14.40%
YoY %	12.12%	-15.62%	-56.70%	44.92%	-39.42%	9.33%	-	-
Horiz. %	39.32%	35.06%	41.56%	95.99%	66.23%	109.33%	100.00%	-
P/NAPS	1.95	2.18	2.84	1.33	2.07	1.37	0.63	20.71%
YoY %	-10.55%	-23.24%	113.53%	-35.75%	51.09%	117.46%	-	-
Horiz. %	309.52%	346.03%	450.79%	211.11%	328.57%	217.46%	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