[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Cumulative Result
Revenue	1,227,202	623,960	2,727,302	1,785,061	1,205,695	613,964	2,403,660	-36.04%
YoY %	96.68%	-77.12%	52.78%	48.05%	96.38%	-74.46%	-	-
Horiz. %	51.06%	25.96%	113.46%	74.26%	50.16%	25.54%	100.00%	-
PBT	195,280	94,496	282,157	201,741	138,617	71,977	470,814	-44.29%
YoY %	106.65%	-66.51%	39.86%	45.54%	92.59%	-84.71%	-	-
Horiz. %	41.48%	20.07%	59.93%	42.85%	29.44%	15.29%	100.00%	-
Tax	-37,462	-17,464	-78,003	-44,668	-30,295	-14,503	-131,886	-56.68%
YoY %	-114.51%	77.61%	-74.63%	-47.44%	-108.89%	89.00%	-	-
Horiz. %	28.40%	13.24%	59.14%	33.87%	22.97%	11.00%	100.00%	-
NP	157,818	77,032	204,154	157,073	108,322	57,474	338,928	-39.84%
YoY %	104.87%	-62.27%	29.97%	45.01%	88.47%	-83.04%	-	-
Horiz. %	46.56%	22.73%	60.24%	46.34%	31.96%	16.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,658	74,025	193,689	150,395	104,092	55,036	325,078	-39.50%
YoY %	106.22%	-61.78%	28.79%	44.48%	89.13%	-83.07%	-	-
Horiz. %	46.96%	22.77%	59.58%	46.26%	32.02%	16.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.18%	18.48%	27.65%	22.14%	21.86%	20.15%	28.01%	-
YoY %	3.79%	-33.16%	24.89%	1.28%	8.49%	-28.06%	-	-
Horiz. %	68.48%	65.98%	98.71%	79.04%	78.04%	71.94%	100.00%	-
Total Cost	1,069,384	546,928	2,523,148	1,627,988	1,097,373	556,490	2,064,732	-35.42%
YoY %	95.53%	-78.32%	54.99%	48.35%	97.20%	-73.05%	-	-
Horiz. %	51.79%	26.49%	122.20%	78.85%	53.15%	26.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,016,153	2,013,322	3,151,209	3,108,163	3,068,608	3,073,178	3,036,991	-23.84%
YoY %	0.14%	-36.11%	1.38%	1.29%	-0.15%	1.19%	-	-
Horiz. %	66.39%	66.29%	103.76%	102.34%	101.04%	101.19%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	120,969	120,799	160,571	160,421	80,225	80,344	499,505	-61.04%
YoY %	0.14%	-24.77%	0.09%	99.96%	-0.15%	-83.92%	-	-
Horiz. %	24.22%	24.18%	32.15%	32.12%	16.06%	16.08%	100.00%	-
Div Payout %	79.24%	163.19%	82.90%	106.67%	77.07%	145.99%	153.66%	-
YoY %	-51.44%	96.85%	-22.28%	38.41%	-47.21%	-4.99%	-	-
Horiz. %	51.57%	106.20%	53.95%	69.42%	50.16%	95.01%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	2,016,153	2,013,322	3,151,209	3,108,163	3,068,608	3,073,178	3,036,991	-23.84%
YoY %	0.14%	-36.11%	1.38%	1.29%	-0.15%	1.19%	-	-
Horiz. %	66.39%	66.29%	103.76%	102.34%	101.04%	101.19%	100.00%	-
NOSH	2,016,153	2,013,322	2,007,139	2,005,266	2,005,626	2,008,613	1,998,020	0.60%
YoY %	0.14%	0.31%	0.09%	-0.02%	-0.15%	0.53%	-	-
Horiz. %	100.91%	100.77%	100.46%	100.36%	100.38%	100.53%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	12.86%	12.35%	7.49%	8.80%	8.98%	9.36%	14.10%	-
YoY %	4.13%	64.89%	-14.89%	-2.00%	-4.06%	-33.62%	-	-
Horiz. %	91.21%	87.59%	53.12%	62.41%	63.69%	66.38%	100.00%	-
ROE	7.57%	3.68%	6.15%	4.84%	3.39%	1.79%	10.70%	-
YoY %	105.71%	-40.16%	27.07%	42.77%	89.39%	-83.27%	-	-
Horiz. %	70.75%	34.39%	57.48%	45.23%	31.68%	16.73%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	60.87	30.99	135.88	89.02	60.12	30.57	120.30	-36.42%
YoY %	96.42%	-77.19%	52.64%	48.07%	96.66%	-74.59%	-	-
Horiz. %	50.60%	25.76%	112.95%	74.00%	49.98%	25.41%	100.00%	-
EPS	7.57	3.67	9.65	7.50	5.19	2.74	16.27	-39.87%
YoY %	106.27%	-61.97%	28.67%	44.51%	89.42%	-83.16%	-	-
Horiz. %	46.53%	22.56%	59.31%	46.10%	31.90%	16.84%	100.00%	-
DPS	6.00	6.00	8.00	8.00	4.00	4.00	25.00	-61.27%
YoY %	0.00%	-25.00%	0.00%	100.00%	0.00%	-84.00%	-	-
Horiz. %	24.00%	24.00%	32.00%	32.00%	16.00%	16.00%	100.00%	-
NAPS	1.00	1.00	1.57	1.55	1.53	1.53	1.52	-24.29%
YoY %	0.00%	-36.31%	1.29%	1.31%	0.00%	0.66%	-	-
Horiz. %	65.79%	65.79%	103.29%	101.97%	100.66%	100.66%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 2,004,458
RPS	43.49	22.11	96.66	63.26	42.73	21.76	85.19	-36.04%
YoY %	96.70%	-77.13%	52.80%	48.05%	96.37%	-74.46%	-	-
Horiz. %	51.05%	25.95%	113.46%	74.26%	50.16%	25.54%	100.00%	-
EPS	5.41	2.62	6.86	5.33	3.69	1.95	11.52	-39.49%
YoY %	106.49%	-61.81%	28.71%	44.44%	89.23%	-83.07%	-	-
Horiz. %	46.96%	22.74%	59.55%	46.27%	32.03%	16.93%	100.00%	-
DPS	4.29	4.28	5.69	5.69	2.84	2.85	17.70	-61.02%
YoY %	0.23%	-24.78%	0.00%	100.35%	-0.35%	-83.90%	-	-
Horiz. %	24.24%	24.18%	32.15%	32.15%	16.05%	16.10%	100.00%	-
NAPS	0.7145	0.7135	1.1168	1.1015	1.0875	1.0891	1.0763	-23.84%
YoY %	0.14%	-36.11%	1.39%	1.29%	-0.15%	1.19%	-	-
Horiz. %	66.38%	66.29%	103.76%	102.34%	101.04%	101.19%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	2.77	3.15	3.36	2.40	1.90	1.49	2.70	-
P/RPS	4.55	10.16	2.47	2.70	3.16	4.87	2.24	60.18%
YoY %	-55.22%	311.34%	-8.52%	-14.56%	-35.11%	117.41%	-	-
Horiz. %	203.12%	453.57%	110.27%	120.54%	141.07%	217.41%	100.00%	-
P/EPS	36.58	85.67	34.82	32.00	36.61	54.38	16.59	69.16%
YoY %	-57.30%	146.04%	8.81%	-12.59%	-32.68%	227.79%	-	-
Horiz. %	220.49%	516.40%	209.89%	192.89%	220.68%	327.79%	100.00%	-
EY	2.73	1.17	2.87	3.12	2.73	1.84	6.03	-40.95%
YoY %	133.33%	-59.23%	-8.01%	14.29%	48.37%	-69.49%	-	-
Horiz. %	45.27%	19.40%	47.60%	51.74%	45.27%	30.51%	100.00%	-
DY	2.17	1.90	2.38	3.33	2.11	2.68	9.26	-61.88%
YoY %	14.21%	-20.17%	-28.53%	57.82%	-21.27%	-71.06%	-	-
Horiz. %	23.43%	20.52%	25.70%	35.96%	22.79%	28.94%	100.00%	-
P/NAPS	2.77	3.15	2.14	1.55	1.24	0.97	1.78	34.18%
YoY %	-12.06%	47.20%	38.06%	25.00%	27.84%	-45.51%	-	-
Horiz. %	155.62%	176.97%	120.22%	87.08%	69.66%	54.49%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	25/03/10	22/12/09	29/09/09	25/06/09	26/03/09	17/12/08	24/09/08	-
Price	2.84	2.66	3.23	2.69	2.03	1.86	2.29	-
P/RPS	4.67	8.58	2.38	3.02	3.38	6.09	1.90	81.82%
YoY %	-45.57%	260.50%	-21.19%	-10.65%	-44.50%	220.53%	-	-
Horiz. %	245.79%	451.58%	125.26%	158.95%	177.89%	320.53%	100.00%	-
P/EPS	37.51	72.35	33.47	35.87	39.11	67.88	14.07	91.92%
YoY %	-48.15%	116.16%	-6.69%	-8.28%	-42.38%	382.44%	-	-
Horiz. %	266.60%	514.21%	237.88%	254.94%	277.97%	482.44%	100.00%	-
EY	2.67	1.38	2.99	2.79	2.56	1.47	7.10	-47.80%
YoY %	93.48%	-53.85%	7.17%	8.98%	74.15%	-79.30%	-	-
Horiz. %	37.61%	19.44%	42.11%	39.30%	36.06%	20.70%	100.00%	-
DY	2.11	2.26	2.48	2.97	1.97	2.15	10.92	-66.47%
YoY %	-6.64%	-8.87%	-16.50%	50.76%	-8.37%	-80.31%	-	-
Horiz. %	19.32%	20.70%	22.71%	27.20%	18.04%	19.69%	100.00%	-
P/NAPS	2.84	2.66	2.06	1.74	1.33	1.22	1.51	52.19%
YoY %	6.77%	29.13%	18.39%	30.83%	9.02%	-19.21%	-	-
Horiz. %	188.08%	176.16%	136.42%	115.23%	88.08%	80.79%	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