[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2008 [#2]

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Cumulative Result
Revenue	613,964	2,403,660	1,552,361	977,664	482,422	1,516,359	994,266	-27.37%
YoY %	-74.46%	54.84%	58.78%	102.66%	-68.19%	52.51%	-	-
Horiz. %	61.75%	241.75%	156.13%	98.33%	48.52%	152.51%	100.00%	-
PBT	71,977	470,814	334,614	219,914	106,476	276,561	191,562	-47.77%
YoY %	-84.71%	40.70%	52.16%	106.54%	-61.50%	44.37%	-	-
Horiz. %	37.57%	245.78%	174.68%	114.80%	55.58%	144.37%	100.00%	-
Tax	-14,503	-131,886	-70,662	-35,728	-16,073	-51,748	-36,967	-46.25%
YoY %	89.00%	-86.64%	-97.78%	-122.29%	68.94%	-39.98%	-	-
Horiz. %	39.23%	356.77%	191.15%	96.65%	43.48%	139.98%	100.00%	-
NP	57,474	338,928	263,952	184,186	90,403	224,813	154,595	-48.14%
YoY %	-83.04%	28.41%	43.31%	103.74%	-59.79%	45.42%	-	-
Horiz. %	37.18%	219.24%	170.74%	119.14%	58.48%	145.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,036	325,078	254,875	178,170	88,063	185,428	138,757	-45.86%
YoY %	-83.07%	27.54%	43.05%	102.32%	-52.51%	33.64%	-	-
Horiz. %	39.66%	234.28%	183.68%	128.40%	63.47%	133.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.15%	28.01%	21.12%	16.25%	15.10%	18.71%	19.30%	-
YoY %	-28.06%	32.62%	29.97%	7.62%	-19.29%	-3.06%	-	-
Horiz. %	104.40%	145.13%	109.43%	84.20%	78.24%	96.94%	100.00%	-
Total Cost	556,490	2,064,732	1,288,409	793,478	392,019	1,291,546	839,671	-23.89%
YoY %	-73.05%	60.25%	62.37%	102.41%	-69.65%	53.82%	-	-
Horiz. %	66.27%	245.90%	153.44%	94.50%	46.69%	153.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,073,178	3,036,991	3,093,627	3,029,288	3,081,211	2,569,697	2,522,112	14.01%
YoY %	1.19%	-1.83%	2.12%	-1.69%	19.91%	1.89%	-	-
Horiz. %	121.85%	120.41%	122.66%	120.11%	122.17%	101.89%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	80,344	499,505	498,972	249,119	248,484	392,711	375,460	-64.05%
YoY %	-83.92%	0.11%	100.29%	0.26%	-36.73%	4.59%	-	-
Horiz. %	21.40%	133.04%	132.90%	66.35%	66.18%	104.59%	100.00%	-
Div Payout %	145.99%	153.66%	195.77%	139.82%	282.17%	211.79%	270.59%	-
YoY %	-4.99%	-21.51%	40.02%	-50.45%	33.23%	-21.73%	-	-
Horiz. %	53.95%	56.79%	72.35%	51.67%	104.28%	78.27%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	3,073,178	3,036,991	3,093,627	3,029,288	3,081,211	2,569,697	2,522,112	14.01%
YoY %	1.19%	-1.83%	2.12%	-1.69%	19.91%	1.89%	-	-
Horiz. %	121.85%	120.41%	122.66%	120.11%	122.17%	101.89%	100.00%	-
NOSH	2,008,613	1,998,020	1,995,888	1,992,953	1,987,878	853,720	816,217	81.77%
YoY %	0.53%	0.11%	0.15%	0.26%	132.85%	4.59%	-	-
Horiz. %	246.09%	244.79%	244.53%	244.17%	243.55%	104.59%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	9.36%	14.10%	17.00%	18.84%	18.74%	14.83%	15.55%	-
YoY %	-33.62%	-17.06%	-9.77%	0.53%	26.37%	-4.63%	-	-
Horiz. %	60.19%	90.68%	109.32%	121.16%	120.51%	95.37%	100.00%	-
ROE	1.79%	10.70%	8.24%	5.88%	2.86%	7.22%	5.50%	-
YoY %	-83.27%	29.85%	40.14%	105.59%	-60.39%	31.27%	-	-
Horiz. %	32.55%	194.55%	149.82%	106.91%	52.00%	131.27%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	30.57	120.30	77.78	49.06	24.27	177.62	121.81	-60.04%
YoY %	-74.59%	54.67%	58.54%	102.14%	-86.34%	45.82%	-	-
Horiz. %	25.10%	98.76%	63.85%	40.28%	19.92%	145.82%	100.00%	-
EPS	2.74	16.27	12.77	8.94	4.43	21.72	17.00	-70.21%
YoY %	-83.16%	27.41%	42.84%	101.81%	-79.60%	27.76%	-	-
Horiz. %	16.12%	95.71%	75.12%	52.59%	26.06%	127.76%	100.00%	-
DPS	4.00	25.00	25.00	12.50	12.50	46.00	46.00	-80.22%
YoY %	-84.00%	0.00%	100.00%	0.00%	-72.83%	0.00%	-	-
Horiz. %	8.70%	54.35%	54.35%	27.17%	27.17%	100.00%	100.00%	-
NAPS	1.53	1.52	1.55	1.52	1.55	3.01	3.09	-37.27%
YoY %	0.66%	-1.94%	1.97%	-1.94%	-48.50%	-2.59%	-	-
Horiz. %	49.51%	49.19%	50.16%	49.19%	50.16%	97.41%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,997,937
RPS	21.59	84.52	54.59	34.38	16.96	53.32	34.96	-27.37%
YoY %	-74.46%	54.83%	58.78%	102.71%	-68.19%	52.52%	-	-
Horiz. %	61.76%	241.76%	156.15%	98.34%	48.51%	152.52%	100.00%	-
EPS	1.94	11.43	8.96	6.26	3.10	6.52	4.88	-45.78%
YoY %	-83.03%	27.57%	43.13%	101.94%	-52.45%	33.61%	-	-
Horiz. %	39.75%	234.22%	183.61%	128.28%	63.52%	133.61%	100.00%	-
DPS	2.83	17.56	17.55	8.76	8.74	13.81	13.20	-64.01%
YoY %	-83.88%	0.06%	100.34%	0.23%	-36.71%	4.62%	-	-
Horiz. %	21.44%	133.03%	132.95%	66.36%	66.21%	104.62%	100.00%	-
NAPS	1.0806	1.0679	1.0878	1.0652	1.0834	0.9036	0.8869	14.00%
YoY %	1.19%	-1.83%	2.12%	-1.68%	19.90%	1.88%	-	-
Horiz. %	121.84%	120.41%	122.65%	120.10%	122.16%	101.88%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.49	2.70	3.12	5.10	4.56	3.90	3.92	-
P/RPS	4.87	2.24	4.01	10.40	18.79	2.20	3.22	31.59%
YoY %	117.41%	-44.14%	-61.44%	-44.65%	754.09%	-31.68%	-	-
Horiz. %	151.24%	69.57%	124.53%	322.98%	583.54%	68.32%	100.00%	-
P/EPS	54.38	16.59	24.43	57.05	102.93	17.96	23.06	76.70%
YoY %	227.79%	-32.09%	-57.18%	-44.57%	473.11%	-22.12%	-	-
Horiz. %	235.82%	71.94%	105.94%	247.40%	446.36%	77.88%	100.00%	-
EY	1.84	6.03	4.09	1.75	0.97	5.57	4.34	-43.41%
YoY %	-69.49%	47.43%	133.71%	80.41%	-82.59%	28.34%	-	-
Horiz. %	42.40%	138.94%	94.24%	40.32%	22.35%	128.34%	100.00%	-
DY	2.68	9.26	8.01	2.45	2.74	11.79	11.73	-62.45%
YoY %	-71.06%	15.61%	226.94%	-10.58%	-76.76%	0.51%	-	-
Horiz. %	22.85%	78.94%	68.29%	20.89%	23.36%	100.51%	100.00%	-
P/NAPS	0.97	1.78	2.01	3.36	2.94	1.30	1.27	-16.37%
YoY %	-45.51%	-11.44%	-40.18%	14.29%	126.15%	2.36%	-	-
Horiz. %	76.38%	140.16%	158.27%	264.57%	231.50%	102.36%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	17/12/08	24/09/08	25/06/08	26/03/08	17/12/07	26/09/07	25/06/07	-
Price	1.86	2.29	2.33	3.14	4.60	4.32	4.38	-
P/RPS	6.09	1.90	3.00	6.40	18.95	2.43	3.60	41.74%
YoY %	220.53%	-36.67%	-53.12%	-66.23%	679.84%	-32.50%	-	-
Horiz. %	169.17%	52.78%	83.33%	177.78%	526.39%	67.50%	100.00%	-
P/EPS	67.88	14.07	18.25	35.12	103.84	19.89	25.76	90.21%
YoY %	382.44%	-22.90%	-48.04%	-66.18%	422.07%	-22.79%	-	-
Horiz. %	263.51%	54.62%	70.85%	136.34%	403.11%	77.21%	100.00%	-
EY	1.47	7.10	5.48	2.85	0.96	5.03	3.88	-47.48%
YoY %	-79.30%	29.56%	92.28%	196.88%	-80.91%	29.64%	-	-
Horiz. %	37.89%	182.99%	141.24%	73.45%	24.74%	129.64%	100.00%	-
DY	2.15	10.92	10.73	3.98	2.72	10.65	10.50	-65.09%
YoY %	-80.31%	1.77%	169.60%	46.32%	-74.46%	1.43%	-	-
Horiz. %	20.48%	104.00%	102.19%	37.90%	25.90%	101.43%	100.00%	-
P/NAPS	1.22	1.51	1.50	2.07	2.97	1.44	1.42	-9.58%
YoY %	-19.21%	0.67%	-27.54%	-30.30%	106.25%	1.41%	-	-
Horiz. %	85.92%	106.34%	105.63%	145.77%	209.15%	101.41%	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