[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Annualized Quarter Result
Revenue	2,483,464	2,482,788	2,536,808	2,455,143	2,320,485	2,454,404	2,495,840	-0.33%
YoY %	0.03%	-2.13%	3.33%	5.80%	-5.46%	-1.66%	-	-
Horiz. %	99.50%	99.48%	101.64%	98.37%	92.97%	98.34%	100.00%	-
PBT	524,529	470,056	438,764	412,260	396,090	390,560	377,984	24.48%
YoY %	11.59%	7.13%	6.43%	4.08%	1.42%	3.33%	-	-
Horiz. %	138.77%	124.36%	116.08%	109.07%	104.79%	103.33%	100.00%	-
Tax	-115,793	-95,230	-76,980	-80,547	-70,376	-74,924	-69,856	40.19%
YoY %	-21.59%	-23.71%	4.43%	-14.45%	6.07%	-7.25%	-	-
Horiz. %	165.76%	136.32%	110.20%	115.30%	100.74%	107.25%	100.00%	-
NP	408,736	374,826	361,784	331,713	325,714	315,636	308,128	20.79%
YoY %	9.05%	3.60%	9.07%	1.84%	3.19%	2.44%	-	-
Horiz. %	132.65%	121.65%	117.41%	107.65%	105.71%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	398,920	365,114	354,128	322,918	314,920	305,316	296,100	22.04%
YoY %	9.26%	3.10%	9.66%	2.54%	3.15%	3.11%	-	-
Horiz. %	134.72%	123.31%	119.60%	109.06%	106.36%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	20.26%	17.54%	19.54%	17.77%	19.18%	18.48%	-
YoY %	8.98%	15.51%	-10.24%	9.96%	-7.35%	3.79%	-	-
Horiz. %	119.48%	109.63%	94.91%	105.74%	96.16%	103.79%	100.00%	-
Total Cost	2,074,728	2,107,962	2,175,024	2,123,430	1,994,770	2,138,768	2,187,712	-3.48%
YoY %	-1.58%	-3.08%	2.43%	6.45%	-6.73%	-2.24%	-	-
Horiz. %	94.84%	96.35%	99.42%	97.06%	91.18%	97.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	2,016,153	2,013,322	48.15%
YoY %	2.01%	-0.24%	3.82%	70.11%	0.02%	0.14%	-	-
Horiz. %	180.03%	176.48%	176.90%	170.39%	100.16%	100.14%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Dividend
Div	327,655	245,042	488,452	181,613	322,659	241,938	483,197	-22.87%
YoY %	33.71%	-49.83%	168.95%	-43.71%	33.36%	-49.93%	-	-
Horiz. %	67.81%	50.71%	101.09%	37.59%	66.78%	50.07%	100.00%	-
Div Payout %	82.14%	67.11%	137.93%	56.24%	102.46%	79.24%	163.19%	-
YoY %	22.40%	-51.34%	145.25%	-45.11%	29.30%	-51.44%	-	-
Horiz. %	50.33%	41.12%	84.52%	34.46%	62.79%	48.56%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Equity
Net Worth	3,624,683	3,553,123	3,561,632	3,430,468	2,016,620	2,016,153	2,013,322	48.15%
YoY %	2.01%	-0.24%	3.82%	70.11%	0.02%	0.14%	-	-
Horiz. %	180.03%	176.48%	176.90%	170.39%	100.16%	100.14%	100.00%	-
NOSH	2,047,843	2,042,024	2,035,218	2,017,922	2,016,620	2,016,153	2,013,322	1.14%
YoY %	0.28%	0.33%	0.86%	0.06%	0.02%	0.14%	-	-
Horiz. %	101.71%	101.43%	101.09%	100.23%	100.16%	100.14%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Ratio Analysis
NP Margin	16.46%	15.10%	14.26%	13.51%	14.04%	12.86%	12.35%	-
YoY %	9.01%	5.89%	5.55%	-3.77%	9.18%	4.13%	-	-
Horiz. %	133.28%	122.27%	115.47%	109.39%	113.68%	104.13%	100.00%	-
ROE	11.01%	10.28%	9.94%	9.41%	15.62%	15.14%	14.71%	-
YoY %	7.10%	3.42%	5.63%	-39.76%	3.17%	2.92%	-	-
Horiz. %	74.85%	69.88%	67.57%	63.97%	106.19%	102.92%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Per Share
RPS	121.27	121.58	124.65	121.67	115.07	121.74	123.97	-1.46%
YoY %	-0.25%	-2.46%	2.45%	5.74%	-5.48%	-1.80%	-	-
Horiz. %	97.82%	98.07%	100.55%	98.14%	92.82%	98.20%	100.00%	-
EPS	19.48	17.88	17.40	16.00	15.61	15.14	14.68	20.81%
YoY %	8.95%	2.76%	8.75%	2.50%	3.10%	3.13%	-	-
Horiz. %	132.70%	121.80%	118.53%	108.99%	106.34%	103.13%	100.00%	-
DPS	16.00	12.00	24.00	9.00	16.00	12.00	24.00	-23.74%
YoY %	33.33%	-50.00%	166.67%	-43.75%	33.33%	-50.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	37.50%	66.67%	50.00%	100.00%	-
NAPS	1.77	1.74	1.75	1.70	1.00	1.00	1.00	46.47%
YoY %	1.72%	-0.57%	2.94%	70.00%	0.00%	0.00%	-	-
Horiz. %	177.00%	174.00%	175.00%	170.00%	100.00%	100.00%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,021,398
RPS	87.33	87.30	89.20	86.33	81.60	86.30	87.76	-0.32%
YoY %	0.03%	-2.13%	3.32%	5.80%	-5.45%	-1.66%	-	-
Horiz. %	99.51%	99.48%	101.64%	98.37%	92.98%	98.34%	100.00%	-
EPS	14.03	12.84	12.45	11.35	11.07	10.74	10.41	22.07%
YoY %	9.27%	3.13%	9.69%	2.53%	3.07%	3.17%	-	-
Horiz. %	134.77%	123.34%	119.60%	109.03%	106.34%	103.17%	100.00%	-
DPS	11.52	8.62	17.18	6.39	11.35	8.51	16.99	-22.87%
YoY %	33.64%	-49.83%	168.86%	-43.70%	33.37%	-49.91%	-	-
Horiz. %	67.80%	50.74%	101.12%	37.61%	66.80%	50.09%	100.00%	-
NAPS	1.2745	1.2494	1.2524	1.2063	0.7091	0.7089	0.7079	48.15%
YoY %	2.01%	-0.24%	3.82%	70.12%	0.03%	0.14%	-	-
Horiz. %	180.04%	176.49%	176.92%	170.41%	100.17%	100.14%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	-
Price	3.74	3.81	3.80	3.32	3.00	2.77	3.15	-
P/RPS	3.08	3.13	3.05	2.73	2.61	2.28	2.54	13.75%
YoY %	-1.60%	2.62%	11.72%	4.60%	14.47%	-10.24%	-	-
Horiz. %	121.26%	123.23%	120.08%	107.48%	102.76%	89.76%	100.00%	-
P/EPS	19.20	21.31	21.84	20.75	19.21	18.29	21.42	-7.05%
YoY %	-9.90%	-2.43%	5.25%	8.02%	5.03%	-14.61%	-	-
Horiz. %	89.64%	99.49%	101.96%	96.87%	89.68%	85.39%	100.00%	-
EY	5.21	4.69	4.58	4.82	5.21	5.47	4.67	7.58%
YoY %	11.09%	2.40%	-4.98%	-7.49%	-4.75%	17.13%	-	-
Horiz. %	111.56%	100.43%	98.07%	103.21%	111.56%	117.13%	100.00%	-
DY	4.28	3.15	6.32	2.71	5.33	4.33	7.62	-31.99%
YoY %	35.87%	-50.16%	133.21%	-49.16%	23.09%	-43.18%	-	-
Horiz. %	56.17%	41.34%	82.94%	35.56%	69.95%	56.82%	100.00%	-
P/NAPS	2.11	2.19	2.17	1.95	3.00	2.77	3.15	-23.49%
YoY %	-3.65%	0.92%	11.28%	-35.00%	8.30%	-12.06%	-	-
Horiz. %	66.98%	69.52%	68.89%	61.90%	95.24%	87.94%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	23/06/11	24/03/11	17/12/10	28/09/10	24/06/10	25/03/10	22/12/09	-
Price	3.75	3.79	3.83	3.80	3.21	2.84	2.66	-
P/RPS	3.09	3.12	3.07	3.12	2.79	2.33	2.15	27.43%
YoY %	-0.96%	1.63%	-1.60%	11.83%	19.74%	8.37%	-	-
Horiz. %	143.72%	145.12%	142.79%	145.12%	129.77%	108.37%	100.00%	-
P/EPS	19.25	21.20	22.01	23.75	20.56	18.75	18.09	4.24%
YoY %	-9.20%	-3.68%	-7.33%	15.52%	9.65%	3.65%	-	-
Horiz. %	106.41%	117.19%	121.67%	131.29%	113.65%	103.65%	100.00%	-
EY	5.19	4.72	4.54	4.21	4.86	5.33	5.53	-4.15%
YoY %	9.96%	3.96%	7.84%	-13.37%	-8.82%	-3.62%	-	-
Horiz. %	93.85%	85.35%	82.10%	76.13%	87.88%	96.38%	100.00%	-
DY	4.27	3.17	6.27	2.37	4.98	4.23	9.02	-39.34%
YoY %	34.70%	-49.44%	164.56%	-52.41%	17.73%	-53.10%	-	-
Horiz. %	47.34%	35.14%	69.51%	26.27%	55.21%	46.90%	100.00%	-
P/NAPS	2.12	2.18	2.19	2.24	3.21	2.84	2.66	-14.07%
YoY %	-2.75%	-0.46%	-2.23%	-30.22%	13.03%	6.77%	-	-
Horiz. %	79.70%	81.95%	82.33%	84.21%	120.68%	106.77%	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