[GAMUDA] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	2,455,143	2,727,302	2,403,660	1,516,359	1,226,897	1,661,453	1,719,032	6.11%
YoY %	-9.98%	13.46%	58.52%	23.59%	-26.16%	-3.35%	-	-
Horiz. %	142.82%	158.65%	139.83%	88.21%	71.37%	96.65%	100.00%	-
PBT	412,260	282,157	470,814	276,561	222,159	412,662	434,089	-0.85%
YoY %	46.11%	-40.07%	70.24%	24.49%	-46.16%	-4.94%	-	-
Horiz. %	94.97%	65.00%	108.46%	63.71%	51.18%	95.06%	100.00%	-
Tax	-80,547	-78,003	-131,886	-51,748	-51,708	-146,884	-152,220	-10.06%
YoY %	-3.26%	40.86%	-154.86%	-0.08%	64.80%	3.51%	-	-
Horiz. %	52.91%	51.24%	86.64%	34.00%	33.97%	96.49%	100.00%	-
NP	331,713	204,154	338,928	224,813	170,451	265,778	281,869	2.74%
YoY %	62.48%	-39.76%	50.76%	31.89%	-35.87%	-5.71%	-	-
Horiz. %	117.68%	72.43%	120.24%	79.76%	60.47%	94.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,918	193,689	325,078	185,428	157,583	265,778	281,869	2.29%
YoY %	66.72%	-40.42%	75.31%	17.67%	-40.71%	-5.71%	-	-
Horiz. %	114.56%	68.72%	115.33%	65.79%	55.91%	94.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.54%	27.65%	28.01%	18.71%	23.28%	35.59%	35.07%	-
YoY %	-29.33%	-1.29%	49.71%	-19.63%	-34.59%	1.48%	-	-
Horiz. %	55.72%	78.84%	79.87%	53.35%	66.38%	101.48%	100.00%	-
Total Cost	2,123,430	2,523,148	2,064,732	1,291,546	1,056,446	1,395,675	1,437,163	6.71%
YoY %	-15.84%	22.20%	59.87%	22.25%	-24.31%	-2.89%	-	-
Horiz. %	147.75%	175.56%	143.67%	89.87%	73.51%	97.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	2,165,212	1,855,219	10.78%
YoY %	8.86%	3.76%	18.18%	14.16%	3.96%	16.71%	-	-
Horiz. %	184.91%	169.86%	163.70%	138.51%	121.33%	116.71%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	181,613	160,571	499,505	392,711	120,452	119,049	151,593	3.05%
YoY %	13.10%	-67.85%	27.19%	226.03%	1.18%	-21.47%	-	-
Horiz. %	119.80%	105.92%	329.50%	259.06%	79.46%	78.53%	100.00%	-
Div Payout %	56.24%	82.90%	153.66%	211.79%	76.44%	44.79%	53.78%	-
YoY %	-32.16%	-46.05%	-27.45%	177.07%	70.66%	-16.72%	-	-
Horiz. %	104.57%	154.15%	285.72%	393.81%	142.13%	83.28%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	3,430,468	3,151,209	3,036,991	2,569,697	2,250,953	2,165,212	1,855,219	10.78%
YoY %	8.86%	3.76%	18.18%	14.16%	3.96%	16.71%	-	-
Horiz. %	184.91%	169.86%	163.70%	138.51%	121.33%	116.71%	100.00%	-
NOSH	2,017,922	2,007,139	1,998,020	853,720	752,827	744,059	721,875	18.67%
YoY %	0.54%	0.46%	134.04%	13.40%	1.18%	3.07%	-	-
Horiz. %	279.54%	278.05%	276.78%	118.26%	104.29%	103.07%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	13.51%	7.49%	14.10%	14.83%	13.89%	16.00%	16.40%	-
YoY %	80.37%	-46.88%	-4.92%	6.77%	-13.19%	-2.44%	-	-
Horiz. %	82.38%	45.67%	85.98%	90.43%	84.70%	97.56%	100.00%	-
ROE	9.41%	6.15%	10.70%	7.22%	7.00%	12.27%	15.19%	-
YoY %	53.01%	-42.52%	48.20%	3.14%	-42.95%	-19.22%	-	-
Horiz. %	61.95%	40.49%	70.44%	47.53%	46.08%	80.78%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	121.67	135.88	120.30	177.62	162.97	223.30	238.13	-10.58%
YoY %	-10.46%	12.95%	-32.27%	8.99%	-27.02%	-6.23%	-	-
Horiz. %	51.09%	57.06%	50.52%	74.59%	68.44%	93.77%	100.00%	-
EPS	16.00	9.65	16.27	21.72	20.93	35.72	39.04	-13.80%
YoY %	65.80%	-40.69%	-25.09%	3.77%	-41.41%	-8.50%	-	-
Horiz. %	40.98%	24.72%	41.68%	55.64%	53.61%	91.50%	100.00%	-
DPS	9.00	8.00	25.00	46.00	16.00	16.00	21.00	-13.16%
YoY %	12.50%	-68.00%	-45.65%	187.50%	0.00%	-23.81%	-	-
Horiz. %	42.86%	38.10%	119.05%	219.05%	76.19%	76.19%	100.00%	-
NAPS	1.70	1.57	1.52	3.01	2.99	2.91	2.57	-6.65%
YoY %	8.28%	3.29%	-49.50%	0.67%	2.75%	13.23%	-	-
Horiz. %	66.15%	61.09%	59.14%	117.12%	116.34%	113.23%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 968,277
RPS	87.01	96.66	85.19	53.74	43.48	58.88	60.92	6.11%
YoY %	-9.98%	13.46%	58.52%	23.60%	-26.15%	-3.35%	-	-
Horiz. %	142.83%	158.67%	139.84%	88.21%	71.37%	96.65%	100.00%	-
EPS	11.44	6.86	11.52	6.57	5.58	9.42	9.99	2.28%
YoY %	66.76%	-40.45%	75.34%	17.74%	-40.76%	-5.71%	-	-
Horiz. %	114.51%	68.67%	115.32%	65.77%	55.86%	94.29%	100.00%	-
DPS	6.44	5.69	17.70	13.92	4.27	4.22	5.37	3.07%
YoY %	13.18%	-67.85%	27.16%	226.00%	1.18%	-21.42%	-	-
Horiz. %	119.93%	105.96%	329.61%	259.22%	79.52%	78.58%	100.00%	-
NAPS	1.2158	1.1168	1.0763	0.9107	0.7977	0.7674	0.6575	10.78%
YoY %	8.86%	3.76%	18.18%	14.17%	3.95%	16.71%	-	-
Horiz. %	184.91%	169.86%	163.70%	138.51%	121.32%	116.71%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	3.32	3.36	2.70	3.90	1.75	2.33	2.65	-
P/RPS	2.73	2.47	2.24	2.20	1.07	1.04	1.11	16.17%
YoY %	10.53%	10.27%	1.82%	105.61%	2.88%	-6.31%	-	-
Horiz. %	245.95%	222.52%	201.80%	198.20%	96.40%	93.69%	100.00%	-
P/EPS	20.75	34.82	16.59	17.96	8.36	6.52	6.79	20.45%
YoY %	-40.41%	109.89%	-7.63%	114.83%	28.22%	-3.98%	-	-
Horiz. %	305.60%	512.81%	244.33%	264.51%	123.12%	96.02%	100.00%	-
EY	4.82	2.87	6.03	5.57	11.96	15.33	14.73	-16.98%
YoY %	67.94%	-52.40%	8.26%	-53.43%	-21.98%	4.07%	-	-
Horiz. %	32.72%	19.48%	40.94%	37.81%	81.19%	104.07%	100.00%	-
DY	2.71	2.38	9.26	11.79	9.14	6.87	7.92	-16.36%
YoY %	13.87%	-74.30%	-21.46%	28.99%	33.04%	-13.26%	-	-
Horiz. %	34.22%	30.05%	116.92%	148.86%	115.40%	86.74%	100.00%	-
P/NAPS	1.95	2.14	1.78	1.30	0.59	0.80	1.03	11.21%
YoY %	-8.88%	20.22%	36.92%	120.34%	-26.25%	-22.33%	-	-
Horiz. %	189.32%	207.77%	172.82%	126.21%	57.28%	77.67%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	28/09/10	29/09/09	24/09/08	26/09/07	29/09/06	28/09/05	27/09/04	-
Price	3.80	3.23	2.29	4.32	2.01	2.25	2.43	-
P/RPS	3.12	2.38	1.90	2.43	1.23	1.01	1.02	20.47%
YoY %	31.09%	25.26%	-21.81%	97.56%	21.78%	-0.98%	-	-
Horiz. %	305.88%	233.33%	186.27%	238.24%	120.59%	99.02%	100.00%	-
P/EPS	23.75	33.47	14.07	19.89	9.60	6.30	6.22	25.00%
YoY %	-29.04%	137.88%	-29.26%	107.19%	52.38%	1.29%	-	-
Horiz. %	381.83%	538.10%	226.21%	319.77%	154.34%	101.29%	100.00%	-
EY	4.21	2.99	7.10	5.03	10.41	15.88	16.07	-20.00%
YoY %	40.80%	-57.89%	41.15%	-51.68%	-34.45%	-1.18%	-	-
Horiz. %	26.20%	18.61%	44.18%	31.30%	64.78%	98.82%	100.00%	-
DY	2.37	2.48	10.92	10.65	7.96	7.11	8.64	-19.38%
YoY %	-4.44%	-77.29%	2.54%	33.79%	11.95%	-17.71%	-	-
Horiz. %	27.43%	28.70%	126.39%	123.26%	92.13%	82.29%	100.00%	-
P/NAPS	2.24	2.06	1.51	1.44	0.67	0.77	0.95	15.36%
YoY %	8.74%	36.42%	4.86%	114.93%	-12.99%	-18.95%	-	-
Horiz. %	235.79%	216.84%	158.95%	151.58%	70.53%	81.05%	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