[GAMUDA] QoQ TTM 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
TTM Result
Revenue	2,737,298	2,727,302	2,636,360	2,631,691	2,535,202	2,403,660	2,074,454	20.24%
YoY %	0.37%	3.45%	0.18%	3.81%	5.47%	15.87%	-	-
Horiz. %	131.95%	131.47%	127.09%	126.86%	122.21%	115.87%	100.00%	-
PBT	304,676	282,157	337,941	389,517	436,315	470,814	419,613	-19.16%
YoY %	7.98%	-16.51%	-13.24%	-10.73%	-7.33%	12.20%	-	-
Horiz. %	72.61%	67.24%	80.54%	92.83%	103.98%	112.20%	100.00%	-
Tax	-80,964	-78,003	-105,892	-126,453	-130,316	-131,886	-85,443	-3.51%
YoY %	-3.80%	26.34%	16.26%	2.96%	1.19%	-54.36%	-	-
Horiz. %	94.76%	91.29%	123.93%	148.00%	152.52%	154.36%	100.00%	-
NP	223,712	204,154	232,049	263,064	305,999	338,928	334,170	-23.41%
YoY %	9.58%	-12.02%	-11.79%	-14.03%	-9.72%	1.42%	-	-
Horiz. %	66.95%	61.09%	69.44%	78.72%	91.57%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,678	193,689	220,598	251,000	292,051	325,078	301,546	-20.71%
YoY %	9.80%	-12.20%	-12.11%	-14.06%	-10.16%	7.80%	-	-
Horiz. %	70.53%	64.23%	73.16%	83.24%	96.85%	107.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.57%	27.65%	31.33%	32.46%	29.87%	28.01%	20.36%	-
YoY %	-3.91%	-11.75%	-3.48%	8.67%	6.64%	37.57%	-	-
Horiz. %	130.50%	135.81%	153.88%	159.43%	146.71%	137.57%	100.00%	-
Total Cost	2,513,586	2,523,148	2,404,311	2,368,627	2,229,203	2,064,732	1,740,284	27.69%
YoY %	-0.38%	4.94%	1.51%	6.25%	7.97%	18.64%	-	-
Horiz. %	144.44%	144.98%	138.16%	136.11%	128.09%	118.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,013,322	3,146,832	3,106,911	3,063,497	3,073,178	3,048,815	3,104,249	-25.01%
YoY %	-36.02%	1.28%	1.42%	-0.32%	0.80%	-1.79%	-	-
Horiz. %	64.86%	101.37%	100.09%	98.69%	99.00%	98.21%	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	200,977	160,522	160,522	330,687	330,687	498,827	498,827	-45.35%
YoY %	25.20%	0.00%	-51.46%	0.00%	-33.71%	0.00%	-	-
Horiz. %	40.29%	32.18%	32.18%	66.29%	66.29%	100.00%	100.00%	-
Div Payout %	94.50%	82.88%	72.77%	131.75%	113.23%	153.45%	165.42%	-
YoY %	14.02%	13.89%	-44.77%	16.36%	-26.21%	-7.24%	-	-
Horiz. %	57.13%	50.10%	43.99%	79.65%	68.45%	92.76%	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	3,146,832	3,106,911	3,063,497	3,073,178	3,048,815	3,104,249	-25.01%
YoY %	-36.02%	1.28%	1.42%	-0.32%	0.80%	-1.79%	-	-
Horiz. %	64.86%	101.37%	100.09%	98.69%	99.00%	98.21%	100.00%	-
NOSH	2,013,322	2,004,351	2,004,458	2,002,285	2,008,613	2,005,799	2,002,741	0.35%
YoY %	0.45%	-0.01%	0.11%	-0.32%	0.14%	0.15%	-	-
Horiz. %	100.53%	100.08%	100.09%	99.98%	100.29%	100.15%	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	8.17%	7.49%	8.80%	10.00%	12.07%	14.10%	16.11%	-
YoY %	9.08%	-14.89%	-12.00%	-17.15%	-14.40%	-12.48%	-	-
Horiz. %	50.71%	46.49%	54.62%	62.07%	74.92%	87.52%	100.00%	-
ROE	10.56%	6.16%	7.10%	8.19%	9.50%	10.66%	9.71%	-
YoY %	71.43%	-13.24%	-13.31%	-13.79%	-10.88%	9.78%	-	-
Horiz. %	108.75%	63.44%	73.12%	84.35%	97.84%	109.78%	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	135.96	136.07	131.52	131.43	126.22	119.84	103.58	19.82%
YoY %	-0.08%	3.46%	0.07%	4.13%	5.32%	15.70%	-	-
Horiz. %	131.26%	131.37%	126.97%	126.89%	121.86%	115.70%	100.00%	-
EPS	10.56	9.66	11.01	12.54	14.54	16.21	15.06	-21.02%
YoY %	9.32%	-12.26%	-12.20%	-13.76%	-10.30%	7.64%	-	-
Horiz. %	70.12%	64.14%	73.11%	83.27%	96.55%	107.64%	100.00%	-
DPS	10.00	8.00	8.00	16.50	16.50	25.00	24.91	-45.49%
YoY %	25.00%	0.00%	-51.52%	0.00%	-34.00%	0.36%	-	-
Horiz. %	40.14%	32.12%	32.12%	66.24%	66.24%	100.36%	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	96.25	95.90	92.70	92.54	89.15	84.52	72.94	20.24%
YoY %	0.36%	3.45%	0.17%	3.80%	5.48%	15.88%	-	-
Horiz. %	131.96%	131.48%	127.09%	126.87%	122.22%	115.88%	100.00%	-
EPS	7.48	6.81	7.76	8.83	10.27	11.43	10.60	-20.68%
YoY %	9.84%	-12.24%	-12.12%	-14.02%	-10.15%	7.83%	-	-
Horiz. %	70.57%	64.25%	73.21%	83.30%	96.89%	107.83%	100.00%	-
DPS	7.07	5.64	5.64	11.63	11.63	17.54	17.54	-45.34%
YoY %	25.35%	0.00%	-51.50%	0.00%	-33.69%	0.00%	-	-
Horiz. %	40.31%	32.16%	32.16%	66.31%	66.31%	100.00%	100.00%	-
NAPS	0.7079	1.1065	1.0925	1.0772	1.0806	1.0721	1.0915	-25.01%
YoY %	-36.02%	1.28%	1.42%	-0.31%	0.79%	-1.78%	-	-
Horiz. %	64.86%	101.37%	100.09%	98.69%	99.00%	98.22%	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	2.32	2.47	1.82	1.45	1.18	2.25	3.01	-15.89%
YoY %	-6.07%	35.71%	25.52%	22.88%	-47.56%	-25.25%	-	-
Horiz. %	77.08%	82.06%	60.47%	48.17%	39.20%	74.75%	100.00%	-
P/EPS	29.82	34.77	21.81	15.16	10.25	16.66	20.72	27.38%
YoY %	-14.24%	59.42%	43.87%	47.90%	-38.48%	-19.59%	-	-
Horiz. %	143.92%	167.81%	105.26%	73.17%	49.47%	80.41%	100.00%	-
EY	3.35	2.88	4.59	6.60	9.76	6.00	4.83	-21.59%
YoY %	16.32%	-37.25%	-30.45%	-32.38%	62.67%	24.22%	-	-
Horiz. %	69.36%	59.63%	95.03%	136.65%	202.07%	124.22%	100.00%	-
DY	3.17	2.38	3.33	8.68	11.07	9.26	7.98	-45.87%
YoY %	33.19%	-28.53%	-61.64%	-21.59%	19.55%	16.04%	-	-
Horiz. %	39.72%	29.82%	41.73%	108.77%	138.72%	116.04%	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	1.96	2.37	2.05	1.54	1.47	1.91	2.25	-8.76%
YoY %	-17.30%	15.61%	33.12%	4.76%	-23.04%	-15.11%	-	-
Horiz. %	87.11%	105.33%	91.11%	68.44%	65.33%	84.89%	100.00%	-
P/EPS	25.18	33.43	24.44	16.19	12.79	14.13	15.47	38.24%
YoY %	-24.68%	36.78%	50.96%	26.58%	-9.48%	-8.66%	-	-
Horiz. %	162.77%	216.10%	157.98%	104.65%	82.68%	91.34%	100.00%	-
EY	3.97	2.99	4.09	6.18	7.82	7.08	6.46	-27.65%
YoY %	32.78%	-26.89%	-33.82%	-20.97%	10.45%	9.60%	-	-
Horiz. %	61.46%	46.28%	63.31%	95.67%	121.05%	109.60%	100.00%	-
DY	3.76	2.48	2.97	8.13	8.87	10.92	10.69	-50.07%
YoY %	51.61%	-16.50%	-63.47%	-8.34%	-18.77%	2.15%	-	-
Horiz. %	35.17%	23.20%	27.78%	76.05%	82.97%	102.15%	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