[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Annualized Quarter Result
Revenue	2,069,814	1,955,328	1,929,688	1,516,359	1,325,688	1,393,954	1,463,240	26.03%
YoY %	5.86%	1.33%	27.26%	14.38%	-4.90%	-4.74%	-	-
Horiz. %	141.45%	133.63%	131.88%	103.63%	90.60%	95.26%	100.00%	-
PBT	446,152	439,828	425,904	276,561	255,416	246,540	252,708	46.12%
YoY %	1.44%	3.27%	54.00%	8.28%	3.60%	-2.44%	-	-
Horiz. %	176.55%	174.05%	168.54%	109.44%	101.07%	97.56%	100.00%	-
Tax	-94,216	-71,456	-64,292	-51,748	-49,289	-39,970	-44,280	65.50%
YoY %	-31.85%	-11.14%	-24.24%	-4.99%	-23.31%	9.73%	-	-
Horiz. %	212.77%	161.37%	145.19%	116.87%	111.31%	90.27%	100.00%	-
NP	351,936	368,372	361,612	224,813	206,126	206,570	208,428	41.84%
YoY %	-4.46%	1.87%	60.85%	9.07%	-0.21%	-0.89%	-	-
Horiz. %	168.85%	176.74%	173.49%	107.86%	98.90%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,833	356,340	352,252	185,428	185,009	187,470	188,492	48.18%
YoY %	-4.63%	1.16%	89.97%	0.23%	-1.31%	-0.54%	-	-
Horiz. %	180.29%	189.05%	186.88%	98.37%	98.15%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.12%	16.25%	15.10%	18.71%	19.30%	16.21%	17.52%	-
YoY %	29.97%	7.62%	-19.29%	-3.06%	19.06%	-7.48%	-	-
Horiz. %	120.55%	92.75%	86.19%	106.79%	110.16%	92.52%	100.00%	-
Total Cost	1,717,878	1,586,956	1,568,076	1,291,546	1,119,561	1,187,384	1,254,812	23.31%
YoY %	8.25%	1.20%	21.41%	15.36%	-5.71%	-5.37%	-	-
Horiz. %	136.90%	126.47%	124.97%	102.93%	89.22%	94.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,093,627	3,029,288	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	22.28%
YoY %	2.12%	-1.69%	19.91%	1.89%	3.77%	6.21%	-	-
Horiz. %	135.19%	132.38%	134.64%	112.29%	110.21%	106.21%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	665,296	498,238	993,939	392,711	500,613	356,053	-	-
YoY %	33.53%	-49.87%	153.10%	-21.55%	40.60%	0.00%	-	-
Horiz. %	186.85%	139.93%	279.15%	110.30%	140.60%	100.00%	-	-
Div Payout %	195.77%	139.82%	282.17%	211.79%	270.59%	189.93%	-	-
YoY %	40.02%	-50.45%	33.23%	-21.73%	42.47%	0.00%	-	-
Horiz. %	103.07%	73.62%	148.57%	111.51%	142.47%	100.00%	-	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	3,093,627	3,029,288	3,081,211	2,569,697	2,522,112	2,430,453	2,288,401	22.28%
YoY %	2.12%	-1.69%	19.91%	1.89%	3.77%	6.21%	-	-
Horiz. %	135.19%	132.38%	134.64%	112.29%	110.21%	106.21%	100.00%	-
NOSH	1,995,888	1,992,953	1,987,878	853,720	816,217	774,029	752,763	91.67%
YoY %	0.15%	0.26%	132.85%	4.59%	5.45%	2.83%	-	-
Horiz. %	265.14%	264.75%	264.08%	113.41%	108.43%	102.83%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	17.00%	18.84%	18.74%	14.83%	15.55%	14.82%	14.24%	-
YoY %	-9.77%	0.53%	26.37%	-4.63%	4.93%	4.07%	-	-
Horiz. %	119.38%	132.30%	131.60%	104.14%	109.20%	104.07%	100.00%	-
ROE	10.98%	11.76%	11.43%	7.22%	7.34%	7.71%	8.24%	-
YoY %	-6.63%	2.89%	58.31%	-1.63%	-4.80%	-6.43%	-	-
Horiz. %	133.25%	142.72%	138.71%	87.62%	89.08%	93.57%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	103.70	98.11	97.07	177.62	162.42	180.09	194.38	-34.24%
YoY %	5.70%	1.07%	-45.35%	9.36%	-9.81%	-7.35%	-	-
Horiz. %	53.35%	50.47%	49.94%	91.38%	83.56%	92.65%	100.00%	-
EPS	17.03	17.88	17.72	21.72	22.67	24.22	25.04	-22.68%
YoY %	-4.75%	0.90%	-18.42%	-4.19%	-6.40%	-3.27%	-	-
Horiz. %	68.01%	71.41%	70.77%	86.74%	90.54%	96.73%	100.00%	-
DPS	33.33	25.00	50.00	46.00	61.33	46.00	0.00	-
YoY %	33.32%	-50.00%	8.70%	-25.00%	33.33%	0.00%	-	-
Horiz. %	72.46%	54.35%	108.70%	100.00%	133.33%	100.00%	-	-
NAPS	1.55	1.52	1.55	3.01	3.09	3.14	3.04	-36.20%
YoY %	1.97%	-1.94%	-48.50%	-2.59%	-1.59%	3.29%	-	-
Horiz. %	50.99%	50.00%	50.99%	99.01%	101.64%	103.29%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 968,277
RPS	72.78	68.76	67.85	53.32	46.62	49.02	51.45	26.04%
YoY %	5.85%	1.34%	27.25%	14.37%	-4.90%	-4.72%	-	-
Horiz. %	141.46%	133.64%	131.88%	103.63%	90.61%	95.28%	100.00%	-
EPS	11.95	12.53	12.39	6.52	6.51	6.59	6.63	48.15%
YoY %	-4.63%	1.13%	90.03%	0.15%	-1.21%	-0.60%	-	-
Horiz. %	180.24%	188.99%	186.88%	98.34%	98.19%	99.40%	100.00%	-
DPS	23.39	17.52	34.95	13.81	17.60	12.52	0.00	-
YoY %	33.50%	-49.87%	153.08%	-21.53%	40.58%	0.00%	-	-
Horiz. %	186.82%	139.94%	279.15%	110.30%	140.58%	100.00%	-	-
NAPS	1.0878	1.0652	1.0834	0.9036	0.8869	0.8546	0.8047	22.28%
YoY %	2.12%	-1.68%	19.90%	1.88%	3.78%	6.20%	-	-
Horiz. %	135.18%	132.37%	134.63%	112.29%	110.21%	106.20%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	3.12	5.10	4.56	3.90	3.92	3.55	1.98	-
P/RPS	3.01	5.20	4.70	2.20	2.41	1.97	1.02	105.87%
YoY %	-42.12%	10.64%	113.64%	-8.71%	22.34%	93.14%	-	-
Horiz. %	295.10%	509.80%	460.78%	215.69%	236.27%	193.14%	100.00%	-
P/EPS	18.32	28.52	25.73	17.96	17.29	14.66	7.91	75.14%
YoY %	-35.76%	10.84%	43.26%	3.88%	17.94%	85.34%	-	-
Horiz. %	231.61%	360.56%	325.28%	227.05%	218.58%	185.34%	100.00%	-
EY	5.46	3.51	3.89	5.57	5.78	6.82	12.65	-42.91%
YoY %	55.56%	-9.77%	-30.16%	-3.63%	-15.25%	-46.09%	-	-
Horiz. %	43.16%	27.75%	30.75%	44.03%	45.69%	53.91%	100.00%	-
DY	10.68	4.90	10.96	11.79	15.65	12.96	0.00	-
YoY %	117.96%	-55.29%	-7.04%	-24.66%	20.76%	0.00%	-	-
Horiz. %	82.41%	37.81%	84.57%	90.97%	120.76%	100.00%	-	-
P/NAPS	2.01	3.36	2.94	1.30	1.27	1.13	0.65	112.39%
YoY %	-40.18%	14.29%	126.15%	2.36%	12.39%	73.85%	-	-
Horiz. %	309.23%	516.92%	452.31%	200.00%	195.38%	173.85%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	25/06/08	26/03/08	17/12/07	26/09/07	25/06/07	27/03/07	21/12/06	-
Price	2.33	3.14	4.60	4.32	4.38	4.12	2.41	-
P/RPS	2.25	3.20	4.74	2.43	2.70	2.29	1.24	48.82%
YoY %	-29.69%	-32.49%	95.06%	-10.00%	17.90%	84.68%	-	-
Horiz. %	181.45%	258.06%	382.26%	195.97%	217.74%	184.68%	100.00%	-
P/EPS	13.68	17.56	25.96	19.89	19.32	17.01	9.62	26.48%
YoY %	-22.10%	-32.36%	30.52%	2.95%	13.58%	76.82%	-	-
Horiz. %	142.20%	182.54%	269.85%	206.76%	200.83%	176.82%	100.00%	-
EY	7.31	5.69	3.85	5.03	5.18	5.88	10.39	-20.91%
YoY %	28.47%	47.79%	-23.46%	-2.90%	-11.90%	-43.41%	-	-
Horiz. %	70.36%	54.76%	37.05%	48.41%	49.86%	56.59%	100.00%	-
DY	14.31	7.96	10.87	10.65	14.00	11.17	0.00	-
YoY %	79.77%	-26.77%	2.07%	-23.93%	25.34%	0.00%	-	-
Horiz. %	128.11%	71.26%	97.31%	95.34%	125.34%	100.00%	-	-
P/NAPS	1.50	2.07	2.97	1.44	1.42	1.31	0.79	53.39%
YoY %	-27.54%	-30.30%	106.25%	1.41%	8.40%	65.82%	-	-
Horiz. %	189.87%	262.03%	375.95%	182.28%	179.75%	165.82%	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