[GAMUDA] YoY TTM Result on 31-Jan-2010 [#2]

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
TTM Result
Revenue	2,629,125	2,843,136	2,467,373	2,748,809	2,631,691	1,797,046	1,336,287	11.92%
YoY %	-7.53%	15.23%	-10.24%	4.45%	46.45%	34.48%	-	-
Horiz. %	196.75%	212.76%	184.64%	205.70%	196.94%	134.48%	100.00%	-
PBT	733,228	664,940	452,008	338,820	389,517	373,205	232,052	21.11%
YoY %	10.27%	47.11%	33.41%	-13.02%	4.37%	60.83%	-	-
Horiz. %	315.98%	286.55%	194.79%	146.01%	167.86%	160.83%	100.00%	-
Tax	-139,485	-138,026	-90,700	-85,170	-126,453	-67,491	-51,346	18.10%
YoY %	-1.06%	-52.18%	-6.49%	32.65%	-87.36%	-31.44%	-	-
Horiz. %	271.66%	268.82%	176.64%	165.87%	246.28%	131.44%	100.00%	-
NP	593,743	526,914	361,308	253,650	263,064	305,714	180,706	21.90%
YoY %	12.68%	45.84%	42.44%	-3.58%	-13.95%	69.18%	-	-
Horiz. %	328.57%	291.59%	199.94%	140.37%	145.58%	169.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	580,841	511,646	352,817	242,255	251,000	269,863	164,693	23.35%
YoY %	13.52%	45.02%	45.64%	-3.48%	-6.99%	63.86%	-	-
Horiz. %	352.68%	310.67%	214.23%	147.09%	152.40%	163.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.02%	20.76%	20.07%	25.14%	32.46%	18.08%	22.13%	-
YoY %	-8.38%	3.44%	-20.17%	-22.55%	79.54%	-18.30%	-	-
Horiz. %	85.95%	93.81%	90.69%	113.60%	146.68%	81.70%	100.00%	-
Total Cost	2,035,382	2,316,222	2,106,065	2,495,159	2,368,627	1,491,332	1,155,581	9.88%
YoY %	-12.12%	9.98%	-15.59%	5.34%	58.83%	29.05%	-	-
Horiz. %	176.13%	200.44%	182.25%	215.92%	204.97%	129.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,235,195	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	10.02%
YoY %	10.71%	7.32%	76.56%	-34.10%	0.88%	27.26%	-	-
Horiz. %	177.48%	160.31%	149.37%	84.60%	128.38%	127.26%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Dividend
Div	249,362	247,276	227,896	200,977	330,687	352,035	303,433	-3.21%
YoY %	0.84%	8.50%	13.39%	-39.22%	-6.06%	16.02%	-	-
Horiz. %	82.18%	81.49%	75.11%	66.23%	108.98%	116.02%	100.00%	-
Div Payout %	42.93%	48.33%	64.59%	82.96%	131.75%	130.45%	184.24%	-
YoY %	-11.17%	-25.17%	-22.14%	-37.03%	1.00%	-29.20%	-	-
Horiz. %	23.30%	26.23%	35.06%	45.03%	71.51%	70.80%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Equity
Net Worth	4,235,195	3,825,379	3,564,346	2,018,783	3,063,497	3,036,865	2,386,279	10.02%
YoY %	10.71%	7.32%	76.56%	-34.10%	0.88%	27.26%	-	-
Horiz. %	177.48%	160.31%	149.37%	84.60%	128.38%	127.26%	100.00%	-
NOSH	2,086,303	2,067,772	2,048,474	2,018,783	2,002,285	1,997,937	795,426	17.41%
YoY %	0.90%	0.94%	1.47%	0.82%	0.22%	151.18%	-	-
Horiz. %	262.29%	259.96%	257.53%	253.80%	251.72%	251.18%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Ratio Analysis
NP Margin	22.58%	18.53%	14.64%	9.23%	10.00%	17.01%	13.52%	-
YoY %	21.86%	26.57%	58.61%	-7.70%	-41.21%	25.81%	-	-
Horiz. %	167.01%	137.06%	108.28%	68.27%	73.96%	125.81%	100.00%	-
ROE	13.71%	13.38%	9.90%	12.00%	8.19%	8.89%	6.90%	-
YoY %	2.47%	35.15%	-17.50%	46.52%	-7.87%	28.84%	-	-
Horiz. %	198.70%	193.91%	143.48%	173.91%	118.70%	128.84%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Per Share
RPS	126.02	137.50	120.45	136.16	131.43	89.95	168.00	-4.67%
YoY %	-8.35%	14.16%	-11.54%	3.60%	46.11%	-46.46%	-	-
Horiz. %	75.01%	81.85%	71.70%	81.05%	78.23%	53.54%	100.00%	-
EPS	27.84	24.74	17.22	12.00	12.54	13.51	20.70	5.05%
YoY %	12.53%	43.67%	43.50%	-4.31%	-7.18%	-34.73%	-	-
Horiz. %	134.49%	119.52%	83.19%	57.97%	60.58%	65.27%	100.00%	-
DPS	12.00	12.00	11.25	10.00	16.50	17.62	38.15	-17.51%
YoY %	0.00%	6.67%	12.50%	-39.39%	-6.36%	-53.81%	-	-
Horiz. %	31.45%	31.45%	29.49%	26.21%	43.25%	46.19%	100.00%	-
NAPS	2.03	1.85	1.74	1.00	1.53	1.52	3.00	-6.29%
YoY %	9.73%	6.32%	74.00%	-34.64%	0.66%	-49.33%	-	-
Horiz. %	67.67%	61.67%	58.00%	33.33%	51.00%	50.67%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 2,018,783
RPS	93.18	100.76	87.44	97.42	93.27	63.69	47.36	11.92%
YoY %	-7.52%	15.23%	-10.24%	4.45%	46.44%	34.48%	-	-
Horiz. %	196.75%	212.75%	184.63%	205.70%	196.94%	134.48%	100.00%	-
EPS	20.59	18.13	12.50	8.59	8.90	9.56	5.84	23.34%
YoY %	13.57%	45.04%	45.52%	-3.48%	-6.90%	63.70%	-	-
Horiz. %	352.57%	310.45%	214.04%	147.09%	152.40%	163.70%	100.00%	-
DPS	8.84	8.76	8.08	7.12	11.72	12.48	10.75	-3.20%
YoY %	0.91%	8.42%	13.48%	-39.25%	-6.09%	16.09%	-	-
Horiz. %	82.23%	81.49%	75.16%	66.23%	109.02%	116.09%	100.00%	-
NAPS	1.501	1.3557	1.2632	0.7155	1.0857	1.0763	0.8457	10.02%
YoY %	10.72%	7.32%	76.55%	-34.10%	0.87%	27.27%	-	-
Horiz. %	177.49%	160.31%	149.37%	84.60%	128.38%	127.27%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	-
Price	3.72	3.70	3.81	2.77	1.90	5.10	3.55	-
P/RPS	2.95	2.69	3.16	2.03	1.45	5.67	2.11	5.73%
YoY %	9.67%	-14.87%	55.67%	40.00%	-74.43%	168.72%	-	-
Horiz. %	139.81%	127.49%	149.76%	96.21%	68.72%	268.72%	100.00%	-
P/EPS	13.36	14.95	22.12	23.08	15.16	37.76	17.15	-4.07%
YoY %	-10.64%	-32.41%	-4.16%	52.24%	-59.85%	120.17%	-	-
Horiz. %	77.90%	87.17%	128.98%	134.58%	88.40%	220.17%	100.00%	-
EY	7.48	6.69	4.52	4.33	6.60	2.65	5.83	4.23%
YoY %	11.81%	48.01%	4.39%	-34.39%	149.06%	-54.55%	-	-
Horiz. %	128.30%	114.75%	77.53%	74.27%	113.21%	45.45%	100.00%	-
DY	3.23	3.24	2.95	3.61	8.68	3.45	10.75	-18.14%
YoY %	-0.31%	9.83%	-18.28%	-58.41%	151.59%	-67.91%	-	-
Horiz. %	30.05%	30.14%	27.44%	33.58%	80.74%	32.09%	100.00%	-
P/NAPS	1.83	2.00	2.19	2.77	1.24	3.36	1.18	7.58%
YoY %	-8.50%	-8.68%	-20.94%	123.39%	-63.10%	184.75%	-	-
Horiz. %	155.08%	169.49%	185.59%	234.75%	105.08%	284.75%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	28/03/13	28/03/12	24/03/11	25/03/10	26/03/09	26/03/08	27/03/07	-
Price	4.13	3.60	3.79	2.84	2.03	3.14	4.12	-
P/RPS	3.28	2.62	3.15	2.09	1.54	3.49	2.45	4.97%
YoY %	25.19%	-16.83%	50.72%	35.71%	-55.87%	42.45%	-	-
Horiz. %	133.88%	106.94%	128.57%	85.31%	62.86%	142.45%	100.00%	-
P/EPS	14.83	14.55	22.00	23.67	16.19	23.25	19.90	-4.77%
YoY %	1.92%	-33.86%	-7.06%	46.20%	-30.37%	16.83%	-	-
Horiz. %	74.52%	73.12%	110.55%	118.94%	81.36%	116.83%	100.00%	-
EY	6.74	6.87	4.54	4.23	6.18	4.30	5.03	4.99%
YoY %	-1.89%	51.32%	7.33%	-31.55%	43.72%	-14.51%	-	-
Horiz. %	134.00%	136.58%	90.26%	84.10%	122.86%	85.49%	100.00%	-
DY	2.91	3.33	2.97	3.52	8.13	5.61	9.26	-17.53%
YoY %	-12.61%	12.12%	-15.62%	-56.70%	44.92%	-39.42%	-	-
Horiz. %	31.43%	35.96%	32.07%	38.01%	87.80%	60.58%	100.00%	-
P/NAPS	2.03	1.95	2.18	2.84	1.33	2.07	1.37	6.76%
YoY %	4.10%	-10.55%	-23.24%	113.53%	-35.75%	51.09%	-	-
Horiz. %	148.18%	142.34%	159.12%	207.30%	97.08%	151.09%	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