[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2008 [#2]

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Annualized Quarter Result
Revenue	2,482,788	2,454,404	2,411,390	1,955,328	1,393,954	1,175,174	1,411,836	9.86%
YoY %	1.16%	1.78%	23.32%	40.27%	18.62%	-16.76%	-	-
Horiz. %	175.86%	173.84%	170.80%	138.50%	98.73%	83.24%	100.00%	-
PBT	470,056	390,560	277,234	439,828	246,540	226,754	426,084	1.64%
YoY %	20.35%	40.88%	-36.97%	78.40%	8.73%	-46.78%	-	-
Horiz. %	110.32%	91.66%	65.07%	103.23%	57.86%	53.22%	100.00%	-
Tax	-95,230	-74,924	-60,590	-71,456	-39,970	-40,694	-147,804	-7.06%
YoY %	-27.10%	-23.66%	15.21%	-78.77%	1.78%	72.47%	-	-
Horiz. %	64.43%	50.69%	40.99%	48.35%	27.04%	27.53%	100.00%	-
NP	374,826	315,636	216,644	368,372	206,570	186,060	278,280	5.08%
YoY %	18.75%	45.69%	-41.19%	78.33%	11.02%	-33.14%	-	-
Horiz. %	134.69%	113.42%	77.85%	132.37%	74.23%	66.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,114	305,316	208,184	356,340	187,470	173,250	278,280	4.62%
YoY %	19.59%	46.66%	-41.58%	90.08%	8.21%	-37.74%	-	-
Horiz. %	131.20%	109.72%	74.81%	128.05%	67.37%	62.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	19.18%	21.86%	16.25%	16.21%	17.95%	34.69%	-
YoY %	5.63%	-12.26%	34.52%	0.25%	-9.69%	-48.26%	-	-
Horiz. %	58.40%	55.29%	63.02%	46.84%	46.73%	51.74%	100.00%	-
Total Cost	2,107,962	2,138,768	2,194,746	1,586,956	1,187,384	989,114	1,133,556	10.88%
YoY %	-1.44%	-2.55%	38.30%	33.65%	20.05%	-12.74%	-	-
Horiz. %	185.96%	188.68%	193.62%	140.00%	104.75%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,553,123	2,016,153	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	10.22%
YoY %	76.23%	-34.30%	1.30%	24.64%	7.03%	14.67%	-	-
Horiz. %	179.42%	101.81%	154.95%	152.97%	122.73%	114.67%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Dividend
Div	245,042	241,938	160,450	498,238	356,053	105,273	103,449	15.44%
YoY %	1.28%	50.79%	-67.80%	39.93%	238.22%	1.76%	-	-
Horiz. %	236.87%	233.87%	155.10%	481.63%	344.18%	101.76%	100.00%	-
Div Payout %	67.11%	79.24%	77.07%	139.82%	189.93%	60.76%	37.17%	-
YoY %	-15.31%	2.82%	-44.88%	-26.38%	212.59%	63.47%	-	-
Horiz. %	180.55%	213.18%	207.34%	376.16%	510.98%	163.47%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Equity
Net Worth	3,553,123	2,016,153	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	10.22%
YoY %	76.23%	-34.30%	1.30%	24.64%	7.03%	14.67%	-	-
Horiz. %	179.42%	101.81%	154.95%	152.97%	122.73%	114.67%	100.00%	-
NOSH	2,042,024	2,016,153	2,005,626	1,992,953	774,029	751,953	738,927	18.45%
YoY %	1.28%	0.52%	0.64%	157.48%	2.94%	1.76%	-	-
Horiz. %	276.35%	272.85%	271.42%	269.71%	104.75%	101.76%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Ratio Analysis
NP Margin	15.10%	12.86%	8.98%	18.84%	14.82%	15.83%	19.71%	-
YoY %	17.42%	43.21%	-52.34%	27.13%	-6.38%	-19.69%	-	-
Horiz. %	76.61%	65.25%	45.56%	95.59%	75.19%	80.31%	100.00%	-
ROE	10.28%	15.14%	6.78%	11.76%	7.71%	7.63%	14.05%	-
YoY %	-32.10%	123.30%	-42.35%	52.53%	1.05%	-45.69%	-	-
Horiz. %	73.17%	107.76%	48.26%	83.70%	54.88%	54.31%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Per Share
RPS	121.58	121.74	120.23	98.11	180.09	156.28	191.07	-7.25%
YoY %	-0.13%	1.26%	22.55%	-45.52%	15.24%	-18.21%	-	-
Horiz. %	63.63%	63.71%	62.92%	51.35%	94.25%	81.79%	100.00%	-
EPS	17.88	15.14	10.38	17.88	24.22	23.04	37.66	-11.67%
YoY %	18.10%	45.86%	-41.95%	-26.18%	5.12%	-38.82%	-	-
Horiz. %	47.48%	40.20%	27.56%	47.48%	64.31%	61.18%	100.00%	-
DPS	12.00	12.00	8.00	25.00	46.00	14.00	14.00	-2.53%
YoY %	0.00%	50.00%	-68.00%	-45.65%	228.57%	0.00%	-	-
Horiz. %	85.71%	85.71%	57.14%	178.57%	328.57%	100.00%	100.00%	-
NAPS	1.74	1.00	1.53	1.52	3.14	3.02	2.68	-6.94%
YoY %	74.00%	-34.64%	0.66%	-51.59%	3.97%	12.69%	-	-
Horiz. %	64.93%	37.31%	57.09%	56.72%	117.16%	112.69%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,997,937
RPS	88.05	87.05	85.52	69.35	49.44	41.68	50.07	9.86%
YoY %	1.15%	1.79%	23.32%	40.27%	18.62%	-16.76%	-	-
Horiz. %	175.85%	173.86%	170.80%	138.51%	98.74%	83.24%	100.00%	-
EPS	12.95	10.83	7.38	12.64	6.65	6.14	9.87	4.62%
YoY %	19.58%	46.75%	-41.61%	90.08%	8.31%	-37.79%	-	-
Horiz. %	131.21%	109.73%	74.77%	128.06%	67.38%	62.21%	100.00%	-
DPS	8.69	8.58	5.69	17.67	12.63	3.73	3.67	15.44%
YoY %	1.28%	50.79%	-67.80%	39.90%	238.61%	1.63%	-	-
Horiz. %	236.78%	233.79%	155.04%	481.47%	344.14%	101.63%	100.00%	-
NAPS	1.2602	0.7151	1.0883	1.0744	0.862	0.8054	0.7023	10.23%
YoY %	76.23%	-34.29%	1.29%	24.64%	7.03%	14.68%	-	-
Horiz. %	179.44%	101.82%	154.96%	152.98%	122.74%	114.68%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	-
Price	3.81	2.77	1.90	5.10	3.55	1.66	2.75	-
P/RPS	3.13	2.28	1.58	5.20	1.97	1.06	1.44	13.80%
YoY %	37.28%	44.30%	-69.62%	163.96%	85.85%	-26.39%	-	-
Horiz. %	217.36%	158.33%	109.72%	361.11%	136.81%	73.61%	100.00%	-
P/EPS	21.31	18.29	18.30	28.52	14.66	7.20	7.30	19.53%
YoY %	16.51%	-0.05%	-35.83%	94.54%	103.61%	-1.37%	-	-
Horiz. %	291.92%	250.55%	250.68%	390.68%	200.82%	98.63%	100.00%	-
EY	4.69	5.47	5.46	3.51	6.82	13.88	13.69	-16.34%
YoY %	-14.26%	0.18%	55.56%	-48.53%	-50.86%	1.39%	-	-
Horiz. %	34.26%	39.96%	39.88%	25.64%	49.82%	101.39%	100.00%	-
DY	3.15	4.33	4.21	4.90	12.96	8.43	5.09	-7.68%
YoY %	-27.25%	2.85%	-14.08%	-62.19%	53.74%	65.62%	-	-
Horiz. %	61.89%	85.07%	82.71%	96.27%	254.62%	165.62%	100.00%	-
P/NAPS	2.19	2.77	1.24	3.36	1.13	0.55	1.03	13.39%
YoY %	-20.94%	123.39%	-63.10%	197.35%	105.45%	-46.60%	-	-
Horiz. %	212.62%	268.93%	120.39%	326.21%	109.71%	53.40%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	24/03/11	25/03/10	26/03/09	26/03/08	27/03/07	23/03/06	23/03/05	-
Price	3.79	2.84	2.03	3.14	4.12	1.89	2.33	-
P/RPS	3.12	2.33	1.69	3.20	2.29	1.21	1.22	16.93%
YoY %	33.91%	37.87%	-47.19%	39.74%	89.26%	-0.82%	-	-
Horiz. %	255.74%	190.98%	138.52%	262.30%	187.70%	99.18%	100.00%	-
P/EPS	21.20	18.75	19.56	17.56	17.01	8.20	6.19	22.76%
YoY %	13.07%	-4.14%	11.39%	3.23%	107.44%	32.47%	-	-
Horiz. %	342.49%	302.91%	315.99%	283.68%	274.80%	132.47%	100.00%	-
EY	4.72	5.33	5.11	5.69	5.88	12.19	16.16	-18.53%
YoY %	-11.44%	4.31%	-10.19%	-3.23%	-51.76%	-24.57%	-	-
Horiz. %	29.21%	32.98%	31.62%	35.21%	36.39%	75.43%	100.00%	-
DY	3.17	4.23	3.94	7.96	11.17	7.41	6.01	-10.10%
YoY %	-25.06%	7.36%	-50.50%	-28.74%	50.74%	23.29%	-	-
Horiz. %	52.75%	70.38%	65.56%	132.45%	185.86%	123.29%	100.00%	-
P/NAPS	2.18	2.84	1.33	2.07	1.31	0.63	0.87	16.53%
YoY %	-23.24%	113.53%	-35.75%	58.02%	107.94%	-27.59%	-	-
Horiz. %	250.57%	326.44%	152.87%	237.93%	150.57%	72.41%	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