[GAMUDA] QoQ Cumulative 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
Cumulative Result
Revenue	623,960	2,727,302	1,785,061	1,205,695	613,964	2,403,660	1,552,361	-45.44%
YoY %	-77.12%	52.78%	48.05%	96.38%	-74.46%	54.84%	-	-
Horiz. %	40.19%	175.69%	114.99%	77.67%	39.55%	154.84%	100.00%	-
PBT	94,496	282,157	201,741	138,617	71,977	470,814	334,614	-56.85%
YoY %	-66.51%	39.86%	45.54%	92.59%	-84.71%	40.70%	-	-
Horiz. %	28.24%	84.32%	60.29%	41.43%	21.51%	140.70%	100.00%	-
Tax	-17,464	-78,003	-44,668	-30,295	-14,503	-131,886	-70,662	-60.51%
YoY %	77.61%	-74.63%	-47.44%	-108.89%	89.00%	-86.64%	-	-
Horiz. %	24.71%	110.39%	63.21%	42.87%	20.52%	186.64%	100.00%	-
NP	77,032	204,154	157,073	108,322	57,474	338,928	263,952	-55.90%
YoY %	-62.27%	29.97%	45.01%	88.47%	-83.04%	28.41%	-	-
Horiz. %	29.18%	77.35%	59.51%	41.04%	21.77%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,025	193,689	150,395	104,092	55,036	325,078	254,875	-56.04%
YoY %	-61.78%	28.79%	44.48%	89.13%	-83.07%	27.54%	-	-
Horiz. %	29.04%	75.99%	59.01%	40.84%	21.59%	127.54%	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	546,928	2,523,148	1,627,988	1,097,373	556,490	2,064,732	1,288,409	-43.42%
YoY %	-78.32%	54.99%	48.35%	97.20%	-73.05%	60.25%	-	-
Horiz. %	42.45%	195.83%	126.36%	85.17%	43.19%	160.25%	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	120,799	160,571	160,421	80,225	80,344	499,505	498,972	-61.05%
YoY %	-24.77%	0.09%	99.96%	-0.15%	-83.92%	0.11%	-	-
Horiz. %	24.21%	32.18%	32.15%	16.08%	16.10%	100.11%	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	3.68%	6.15%	4.84%	3.39%	1.79%	10.70%	8.24%	-
YoY %	-40.16%	27.07%	42.77%	89.39%	-83.27%	29.85%	-	-
Horiz. %	44.66%	74.64%	58.74%	41.14%	21.72%	129.85%	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	30.99	135.88	89.02	60.12	30.57	120.30	77.78	-45.76%
YoY %	-77.19%	52.64%	48.07%	96.66%	-74.59%	54.67%	-	-
Horiz. %	39.84%	174.70%	114.45%	77.29%	39.30%	154.67%	100.00%	-
EPS	3.67	9.65	7.50	5.19	2.74	16.27	12.77	-56.35%
YoY %	-61.97%	28.67%	44.51%	89.42%	-83.16%	27.41%	-	-
Horiz. %	28.74%	75.57%	58.73%	40.64%	21.46%	127.41%	100.00%	-
DPS	6.00	8.00	8.00	4.00	4.00	25.00	25.00	-61.27%
YoY %	-25.00%	0.00%	100.00%	0.00%	-84.00%	0.00%	-	-
Horiz. %	24.00%	32.00%	32.00%	16.00%	16.00%	100.00%	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	22.13	96.73	63.31	42.76	21.77	85.25	55.06	-45.44%
YoY %	-77.12%	52.79%	48.06%	96.42%	-74.46%	54.83%	-	-
Horiz. %	40.19%	175.68%	114.98%	77.66%	39.54%	154.83%	100.00%	-
EPS	2.63	6.87	5.33	3.69	1.95	11.53	9.04	-55.99%
YoY %	-61.72%	28.89%	44.44%	89.23%	-83.09%	27.54%	-	-
Horiz. %	29.09%	76.00%	58.96%	40.82%	21.57%	127.54%	100.00%	-
DPS	4.28	5.69	5.69	2.85	2.85	17.72	17.70	-61.08%
YoY %	-24.78%	0.00%	99.65%	0.00%	-83.92%	0.11%	-	-
Horiz. %	24.18%	32.15%	32.15%	16.10%	16.10%	100.11%	100.00%	-
NAPS	0.714	1.1176	1.1023	1.0883	1.0899	1.0771	1.0972	-24.84%
YoY %	-36.11%	1.39%	1.29%	-0.15%	1.19%	-1.83%	-	-
Horiz. %	65.07%	101.86%	100.46%	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	10.16	2.47	2.70	3.16	4.87	2.24	4.01	85.53%
YoY %	311.34%	-8.52%	-14.56%	-35.11%	117.41%	-44.14%	-	-
Horiz. %	253.37%	61.60%	67.33%	78.80%	121.45%	55.86%	100.00%	-
P/EPS	85.67	34.82	32.00	36.61	54.38	16.59	24.43	130.29%
YoY %	146.04%	8.81%	-12.59%	-32.68%	227.79%	-32.09%	-	-
Horiz. %	350.68%	142.53%	130.99%	149.86%	222.60%	67.91%	100.00%	-
EY	1.17	2.87	3.12	2.73	1.84	6.03	4.09	-56.48%
YoY %	-59.23%	-8.01%	14.29%	48.37%	-69.49%	47.43%	-	-
Horiz. %	28.61%	70.17%	76.28%	66.75%	44.99%	147.43%	100.00%	-
DY	1.90	2.38	3.33	2.11	2.68	9.26	8.01	-61.58%
YoY %	-20.17%	-28.53%	57.82%	-21.27%	-71.06%	15.61%	-	-
Horiz. %	23.72%	29.71%	41.57%	26.34%	33.46%	115.61%	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	8.58	2.38	3.02	3.38	6.09	1.90	3.00	101.10%
YoY %	260.50%	-21.19%	-10.65%	-44.50%	220.53%	-36.67%	-	-
Horiz. %	286.00%	79.33%	100.67%	112.67%	203.00%	63.33%	100.00%	-
P/EPS	72.35	33.47	35.87	39.11	67.88	14.07	18.25	149.85%
YoY %	116.16%	-6.69%	-8.28%	-42.38%	382.44%	-22.90%	-	-
Horiz. %	396.44%	183.40%	196.55%	214.30%	371.95%	77.10%	100.00%	-
EY	1.38	2.99	2.79	2.56	1.47	7.10	5.48	-60.02%
YoY %	-53.85%	7.17%	8.98%	74.15%	-79.30%	29.56%	-	-
Horiz. %	25.18%	54.56%	50.91%	46.72%	26.82%	129.56%	100.00%	-
DY	2.26	2.48	2.97	1.97	2.15	10.92	10.73	-64.49%
YoY %	-8.87%	-16.50%	50.76%	-8.37%	-80.31%	1.77%	-	-
Horiz. %	21.06%	23.11%	27.68%	18.36%	20.04%	101.77%	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