[GAMUDA] YoY Annualized Quarter Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Annualized Quarter Result
Revenue	2,727,302	2,403,660	1,516,359	1,226,897	1,661,453	1,719,032	1,442,069	11.19%
YoY %	13.46%	58.52%	23.59%	-26.16%	-3.35%	19.21%	-	-
Horiz. %	189.12%	166.68%	105.15%	85.08%	115.21%	119.21%	100.00%	-
PBT	282,157	470,814	276,561	222,159	412,662	434,089	406,002	-5.87%
YoY %	-40.07%	70.24%	24.49%	-46.16%	-4.94%	6.92%	-	-
Horiz. %	69.50%	115.96%	68.12%	54.72%	101.64%	106.92%	100.00%	-
Tax	-78,003	-131,886	-51,748	-51,708	-146,884	-152,220	-164,229	-11.65%
YoY %	40.86%	-154.86%	-0.08%	64.80%	3.51%	7.31%	-	-
Horiz. %	47.50%	80.31%	31.51%	31.49%	89.44%	92.69%	100.00%	-
NP	204,154	338,928	224,813	170,451	265,778	281,869	241,773	-2.77%
YoY %	-39.76%	50.76%	31.89%	-35.87%	-5.71%	16.58%	-	-
Horiz. %	84.44%	140.18%	92.99%	70.50%	109.93%	116.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,689	325,078	185,428	157,583	265,778	281,869	241,773	-3.62%
YoY %	-40.42%	75.31%	17.67%	-40.71%	-5.71%	16.58%	-	-
Horiz. %	80.11%	134.46%	76.70%	65.18%	109.93%	116.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.65%	28.01%	18.71%	23.28%	35.59%	35.07%	40.45%	-
YoY %	-1.29%	49.71%	-19.63%	-34.59%	1.48%	-13.30%	-	-
Horiz. %	68.36%	69.25%	46.25%	57.55%	87.99%	86.70%	100.00%	-
Total Cost	2,523,148	2,064,732	1,291,546	1,056,446	1,395,675	1,437,163	1,200,296	13.16%
YoY %	22.20%	59.87%	22.25%	-24.31%	-2.89%	19.73%	-	-
Horiz. %	210.21%	172.02%	107.60%	88.02%	116.28%	119.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,151,209	3,036,991	2,569,697	2,250,953	2,165,212	1,855,219	1,481,485	13.39%
YoY %	3.76%	18.18%	14.16%	3.96%	16.71%	25.23%	-	-
Horiz. %	212.71%	205.00%	173.45%	151.94%	146.15%	125.23%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	160,571	499,505	392,711	120,452	119,049	151,593	108,236	6.78%
YoY %	-67.85%	27.19%	226.03%	1.18%	-21.47%	40.06%	-	-
Horiz. %	148.35%	461.50%	362.83%	111.29%	109.99%	140.06%	100.00%	-
Div Payout %	82.90%	153.66%	211.79%	76.44%	44.79%	53.78%	44.77%	-
YoY %	-46.05%	-27.45%	177.07%	70.66%	-16.72%	20.13%	-	-
Horiz. %	185.17%	343.22%	473.06%	170.74%	100.04%	120.13%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	3,151,209	3,036,991	2,569,697	2,250,953	2,165,212	1,855,219	1,481,485	13.39%
YoY %	3.76%	18.18%	14.16%	3.96%	16.71%	25.23%	-	-
Horiz. %	212.71%	205.00%	173.45%	151.94%	146.15%	125.23%	100.00%	-
NOSH	2,007,139	1,998,020	853,720	752,827	744,059	721,875	676,477	19.85%
YoY %	0.46%	134.04%	13.40%	1.18%	3.07%	6.71%	-	-
Horiz. %	296.70%	295.36%	126.20%	111.29%	109.99%	106.71%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	7.49%	14.10%	14.83%	13.89%	16.00%	16.40%	16.77%	-
YoY %	-46.88%	-4.92%	6.77%	-13.19%	-2.44%	-2.21%	-	-
Horiz. %	44.66%	84.08%	88.43%	82.83%	95.41%	97.79%	100.00%	-
ROE	6.15%	10.70%	7.22%	7.00%	12.27%	15.19%	16.32%	-
YoY %	-42.52%	48.20%	3.14%	-42.95%	-19.22%	-6.92%	-	-
Horiz. %	37.68%	65.56%	44.24%	42.89%	75.18%	93.08%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	135.88	120.30	177.62	162.97	223.30	238.13	213.17	-7.22%
YoY %	12.95%	-32.27%	8.99%	-27.02%	-6.23%	11.71%	-	-
Horiz. %	63.74%	56.43%	83.32%	76.45%	104.75%	111.71%	100.00%	-
EPS	9.65	16.27	21.72	20.93	35.72	39.04	35.74	-19.58%
YoY %	-40.69%	-25.09%	3.77%	-41.41%	-8.50%	9.23%	-	-
Horiz. %	27.00%	45.52%	60.77%	58.56%	99.94%	109.23%	100.00%	-
DPS	8.00	25.00	46.00	16.00	16.00	21.00	16.00	-10.90%
YoY %	-68.00%	-45.65%	187.50%	0.00%	-23.81%	31.25%	-	-
Horiz. %	50.00%	156.25%	287.50%	100.00%	100.00%	131.25%	100.00%	-
NAPS	1.57	1.52	3.01	2.99	2.91	2.57	2.19	-5.39%
YoY %	3.29%	-49.50%	0.67%	2.75%	13.23%	17.35%	-	-
Horiz. %	71.69%	69.41%	137.44%	136.53%	132.88%	117.35%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 752,828
RPS	96.66	85.19	53.74	43.48	58.88	60.92	51.11	11.19%
YoY %	13.46%	58.52%	23.60%	-26.15%	-3.35%	19.19%	-	-
Horiz. %	189.12%	166.68%	105.15%	85.07%	115.20%	119.19%	100.00%	-
EPS	6.86	11.52	6.57	5.58	9.42	9.99	8.57	-3.63%
YoY %	-40.45%	75.34%	17.74%	-40.76%	-5.71%	16.57%	-	-
Horiz. %	80.05%	134.42%	76.66%	65.11%	109.92%	116.57%	100.00%	-
DPS	5.69	17.70	13.92	4.27	4.22	5.37	3.84	6.76%
YoY %	-67.85%	27.16%	226.00%	1.18%	-21.42%	39.84%	-	-
Horiz. %	148.18%	460.94%	362.50%	111.20%	109.90%	139.84%	100.00%	-
NAPS	1.1168	1.0763	0.9107	0.7977	0.7674	0.6575	0.525	13.39%
YoY %	3.76%	18.18%	14.17%	3.95%	16.71%	25.24%	-	-
Horiz. %	212.72%	205.01%	173.47%	151.94%	146.17%	125.24%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	3.36	2.70	3.90	1.75	2.33	2.65	3.22	-
P/RPS	2.47	2.24	2.20	1.07	1.04	1.11	1.51	8.53%
YoY %	10.27%	1.82%	105.61%	2.88%	-6.31%	-26.49%	-	-
Horiz. %	163.58%	148.34%	145.70%	70.86%	68.87%	73.51%	100.00%	-
P/EPS	34.82	16.59	17.96	8.36	6.52	6.79	9.01	25.24%
YoY %	109.89%	-7.63%	114.83%	28.22%	-3.98%	-24.64%	-	-
Horiz. %	386.46%	184.13%	199.33%	92.79%	72.36%	75.36%	100.00%	-
EY	2.87	6.03	5.57	11.96	15.33	14.73	11.10	-20.16%
YoY %	-52.40%	8.26%	-53.43%	-21.98%	4.07%	32.70%	-	-
Horiz. %	25.86%	54.32%	50.18%	107.75%	138.11%	132.70%	100.00%	-
DY	2.38	9.26	11.79	9.14	6.87	7.92	4.97	-11.53%
YoY %	-74.30%	-21.46%	28.99%	33.04%	-13.26%	59.36%	-	-
Horiz. %	47.89%	186.32%	237.22%	183.90%	138.23%	159.36%	100.00%	-
P/NAPS	2.14	1.78	1.30	0.59	0.80	1.03	1.47	6.45%
YoY %	20.22%	36.92%	120.34%	-26.25%	-22.33%	-29.93%	-	-
Horiz. %	145.58%	121.09%	88.44%	40.14%	54.42%	70.07%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	24/09/08	26/09/07	29/09/06	28/09/05	27/09/04	26/09/03	-
Price	3.23	2.29	4.32	2.01	2.25	2.43	3.25	-
P/RPS	2.38	1.90	2.43	1.23	1.01	1.02	1.52	7.75%
YoY %	25.26%	-21.81%	97.56%	21.78%	-0.98%	-32.89%	-	-
Horiz. %	156.58%	125.00%	159.87%	80.92%	66.45%	67.11%	100.00%	-
P/EPS	33.47	14.07	19.89	9.60	6.30	6.22	9.09	24.24%
YoY %	137.88%	-29.26%	107.19%	52.38%	1.29%	-31.57%	-	-
Horiz. %	368.21%	154.79%	218.81%	105.61%	69.31%	68.43%	100.00%	-
EY	2.99	7.10	5.03	10.41	15.88	16.07	11.00	-19.49%
YoY %	-57.89%	41.15%	-51.68%	-34.45%	-1.18%	46.09%	-	-
Horiz. %	27.18%	64.55%	45.73%	94.64%	144.36%	146.09%	100.00%	-
DY	2.48	10.92	10.65	7.96	7.11	8.64	4.92	-10.78%
YoY %	-77.29%	2.54%	33.79%	11.95%	-17.71%	75.61%	-	-
Horiz. %	50.41%	221.95%	216.46%	161.79%	144.51%	175.61%	100.00%	-
P/NAPS	2.06	1.51	1.44	0.67	0.77	0.95	1.48	5.66%
YoY %	36.42%	4.86%	114.93%	-12.99%	-18.95%	-35.81%	-	-
Horiz. %	139.19%	102.03%	97.30%	45.27%	52.03%	64.19%	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