[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Annualized Quarter Result
Revenue	2,495,840	2,727,302	2,380,081	2,411,390	2,455,856	2,403,660	2,069,814	13.25%
YoY %	-8.49%	14.59%	-1.30%	-1.81%	2.17%	16.13%	-	-
Horiz. %	120.58%	131.77%	114.99%	116.50%	118.65%	116.13%	100.00%	-
PBT	377,984	282,157	268,988	277,234	287,908	470,814	446,152	-10.43%
YoY %	33.96%	4.90%	-2.97%	-3.71%	-38.85%	5.53%	-	-
Horiz. %	84.72%	63.24%	60.29%	62.14%	64.53%	105.53%	100.00%	-
Tax	-69,856	-78,003	-59,557	-60,590	-58,012	-131,886	-94,216	-18.03%
YoY %	10.44%	-30.97%	1.70%	-4.44%	56.01%	-39.98%	-	-
Horiz. %	74.14%	82.79%	63.21%	64.31%	61.57%	139.98%	100.00%	-
NP	308,128	204,154	209,430	216,644	229,896	338,928	351,936	-8.45%
YoY %	50.93%	-2.52%	-3.33%	-5.76%	-32.17%	-3.70%	-	-
Horiz. %	87.55%	58.01%	59.51%	61.56%	65.32%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,100	193,689	200,526	208,184	220,144	325,078	339,833	-8.75%
YoY %	52.87%	-3.41%	-3.68%	-5.43%	-32.28%	-4.34%	-	-
Horiz. %	87.13%	57.00%	59.01%	61.26%	64.78%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.48%	27.65%	22.14%	21.86%	20.15%	28.01%	21.12%	-
YoY %	-33.16%	24.89%	1.28%	8.49%	-28.06%	32.62%	-	-
Horiz. %	87.50%	130.92%	104.83%	103.50%	95.41%	132.62%	100.00%	-
Total Cost	2,187,712	2,523,148	2,170,650	2,194,746	2,225,960	2,064,732	1,717,878	17.43%
YoY %	-13.29%	16.24%	-1.10%	-1.40%	7.81%	20.19%	-	-
Horiz. %	127.35%	146.88%	126.36%	127.76%	129.58%	120.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,013,322	3,151,209	3,108,163	3,068,608	3,073,178	3,036,991	3,093,627	-24.84%
YoY %	-36.11%	1.38%	1.29%	-0.15%	1.19%	-1.83%	-	-
Horiz. %	65.08%	101.86%	100.47%	99.19%	99.34%	98.17%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	483,197	160,571	213,895	160,450	321,378	499,505	665,296	-19.15%
YoY %	200.92%	-24.93%	33.31%	-50.07%	-35.66%	-24.92%	-	-
Horiz. %	72.63%	24.14%	32.15%	24.12%	48.31%	75.08%	100.00%	-
Div Payout %	163.19%	82.90%	106.67%	77.07%	145.99%	153.66%	195.77%	-
YoY %	96.85%	-22.28%	38.41%	-47.21%	-4.99%	-21.51%	-	-
Horiz. %	83.36%	42.35%	54.49%	39.37%	74.57%	78.49%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	2,013,322	3,151,209	3,108,163	3,068,608	3,073,178	3,036,991	3,093,627	-24.84%
YoY %	-36.11%	1.38%	1.29%	-0.15%	1.19%	-1.83%	-	-
Horiz. %	65.08%	101.86%	100.47%	99.19%	99.34%	98.17%	100.00%	-
NOSH	2,013,322	2,007,139	2,005,266	2,005,626	2,008,613	1,998,020	1,995,888	0.57%
YoY %	0.31%	0.09%	-0.02%	-0.15%	0.53%	0.11%	-	-
Horiz. %	100.87%	100.56%	100.47%	100.49%	100.64%	100.11%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	12.35%	7.49%	8.80%	8.98%	9.36%	14.10%	17.00%	-
YoY %	64.89%	-14.89%	-2.00%	-4.06%	-33.62%	-17.06%	-	-
Horiz. %	72.65%	44.06%	51.76%	52.82%	55.06%	82.94%	100.00%	-
ROE	14.71%	6.15%	6.45%	6.78%	7.16%	10.70%	10.98%	-
YoY %	139.19%	-4.65%	-4.87%	-5.31%	-33.08%	-2.55%	-	-
Horiz. %	133.97%	56.01%	58.74%	61.75%	65.21%	97.45%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	123.97	135.88	118.69	120.23	122.27	120.30	103.70	12.60%
YoY %	-8.77%	14.48%	-1.28%	-1.67%	1.64%	16.01%	-	-
Horiz. %	119.55%	131.03%	114.46%	115.94%	117.91%	116.01%	100.00%	-
EPS	14.68	9.65	10.00	10.38	10.96	16.27	17.03	-9.40%
YoY %	52.12%	-3.50%	-3.66%	-5.29%	-32.64%	-4.46%	-	-
Horiz. %	86.20%	56.66%	58.72%	60.95%	64.36%	95.54%	100.00%	-
DPS	24.00	8.00	10.67	8.00	16.00	25.00	33.33	-19.61%
YoY %	200.00%	-25.02%	33.38%	-50.00%	-36.00%	-24.99%	-	-
Horiz. %	72.01%	24.00%	32.01%	24.00%	48.00%	75.01%	100.00%	-
NAPS	1.00	1.57	1.55	1.53	1.53	1.52	1.55	-25.27%
YoY %	-36.31%	1.29%	1.31%	0.00%	0.66%	-1.94%	-	-
Horiz. %	64.52%	101.29%	100.00%	98.71%	98.71%	98.06%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,002,285
RPS	88.45	96.66	84.35	85.46	87.04	85.19	73.35	13.25%
YoY %	-8.49%	14.59%	-1.30%	-1.82%	2.17%	16.14%	-	-
Horiz. %	120.59%	131.78%	115.00%	116.51%	118.66%	116.14%	100.00%	-
EPS	10.49	6.86	7.11	7.38	7.80	11.52	12.04	-8.75%
YoY %	52.92%	-3.52%	-3.66%	-5.38%	-32.29%	-4.32%	-	-
Horiz. %	87.13%	56.98%	59.05%	61.30%	64.78%	95.68%	100.00%	-
DPS	17.12	5.69	7.58	5.69	11.39	17.70	23.58	-19.17%
YoY %	200.88%	-24.93%	33.22%	-50.04%	-35.65%	-24.94%	-	-
Horiz. %	72.60%	24.13%	32.15%	24.13%	48.30%	75.06%	100.00%	-
NAPS	0.7135	1.1168	1.1015	1.0875	1.0891	1.0763	1.0964	-24.84%
YoY %	-36.11%	1.39%	1.29%	-0.15%	1.19%	-1.83%	-	-
Horiz. %	65.08%	101.86%	100.47%	99.19%	99.33%	98.17%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	3.15	3.36	2.40	1.90	1.49	2.70	3.12	-
P/RPS	2.54	2.47	2.02	1.58	1.22	2.24	3.01	-10.67%
YoY %	2.83%	22.28%	27.85%	29.51%	-45.54%	-25.58%	-	-
Horiz. %	84.39%	82.06%	67.11%	52.49%	40.53%	74.42%	100.00%	-
P/EPS	21.42	34.82	24.00	18.30	13.59	16.59	18.32	10.95%
YoY %	-38.48%	45.08%	31.15%	34.66%	-18.08%	-9.44%	-	-
Horiz. %	116.92%	190.07%	131.00%	99.89%	74.18%	90.56%	100.00%	-
EY	4.67	2.87	4.17	5.46	7.36	6.03	5.46	-9.86%
YoY %	62.72%	-31.18%	-23.63%	-25.82%	22.06%	10.44%	-	-
Horiz. %	85.53%	52.56%	76.37%	100.00%	134.80%	110.44%	100.00%	-
DY	7.62	2.38	4.44	4.21	10.74	9.26	10.68	-20.10%
YoY %	220.17%	-46.40%	5.46%	-60.80%	15.98%	-13.30%	-	-
Horiz. %	71.35%	22.28%	41.57%	39.42%	100.56%	86.70%	100.00%	-
P/NAPS	3.15	2.14	1.55	1.24	0.97	1.78	2.01	34.80%
YoY %	47.20%	38.06%	25.00%	27.84%	-45.51%	-11.44%	-	-
Horiz. %	156.72%	106.47%	77.11%	61.69%	48.26%	88.56%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	22/12/09	29/09/09	25/06/09	26/03/09	17/12/08	24/09/08	25/06/08	-
Price	2.66	3.23	2.69	2.03	1.86	2.29	2.33	-
P/RPS	2.15	2.38	2.27	1.69	1.52	1.90	2.25	-2.97%
YoY %	-9.66%	4.85%	34.32%	11.18%	-20.00%	-15.56%	-	-
Horiz. %	95.56%	105.78%	100.89%	75.11%	67.56%	84.44%	100.00%	-
P/EPS	18.09	33.47	26.90	19.56	16.97	14.07	13.68	20.41%
YoY %	-45.95%	24.42%	37.53%	15.26%	20.61%	2.85%	-	-
Horiz. %	132.24%	244.66%	196.64%	142.98%	124.05%	102.85%	100.00%	-
EY	5.53	2.99	3.72	5.11	5.89	7.10	7.31	-16.93%
YoY %	84.95%	-19.62%	-27.20%	-13.24%	-17.04%	-2.87%	-	-
Horiz. %	75.65%	40.90%	50.89%	69.90%	80.57%	97.13%	100.00%	-
DY	9.02	2.48	3.97	3.94	8.60	10.92	14.31	-26.42%
YoY %	263.71%	-37.53%	0.76%	-54.19%	-21.25%	-23.69%	-	-
Horiz. %	63.03%	17.33%	27.74%	27.53%	60.10%	76.31%	100.00%	-
P/NAPS	2.66	2.06	1.74	1.33	1.22	1.51	1.50	46.35%
YoY %	29.13%	18.39%	30.83%	9.02%	-19.21%	0.67%	-	-
Horiz. %	177.33%	137.33%	116.00%	88.67%	81.33%	100.67%	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