[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2006 [#2]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Cumulative Result
Revenue	1,205,695	977,664	696,977	587,587	705,918	790,573	621,192	11.67%
YoY %	23.32%	40.27%	18.62%	-16.76%	-10.71%	27.27%	-	-
Horiz. %	194.09%	157.39%	112.20%	94.59%	113.64%	127.27%	100.00%	-
PBT	138,617	219,914	123,270	113,377	213,042	210,511	195,755	-5.58%
YoY %	-36.97%	78.40%	8.73%	-46.78%	1.20%	7.54%	-	-
Horiz. %	70.81%	112.34%	62.97%	57.92%	108.83%	107.54%	100.00%	-
Tax	-30,295	-35,728	-19,985	-20,347	-73,902	-70,323	-74,233	-13.86%
YoY %	15.21%	-78.77%	1.78%	72.47%	-5.09%	5.27%	-	-
Horiz. %	40.81%	48.13%	26.92%	27.41%	99.55%	94.73%	100.00%	-
NP	108,322	184,186	103,285	93,030	139,140	140,188	121,522	-1.89%
YoY %	-41.19%	78.33%	11.02%	-33.14%	-0.75%	15.36%	-	-
Horiz. %	89.14%	151.57%	84.99%	76.55%	114.50%	115.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,092	178,170	93,735	86,625	139,140	140,188	121,522	-2.54%
YoY %	-41.58%	90.08%	8.21%	-37.74%	-0.75%	15.36%	-	-
Horiz. %	85.66%	146.62%	77.13%	71.28%	114.50%	115.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.86%	16.25%	16.21%	17.95%	34.69%	33.41%	37.92%	-
YoY %	34.52%	0.25%	-9.69%	-48.26%	3.83%	-11.89%	-	-
Horiz. %	57.65%	42.85%	42.75%	47.34%	91.48%	88.11%	100.00%	-
Total Cost	1,097,373	793,478	593,692	494,557	566,778	650,385	499,670	13.99%
YoY %	38.30%	33.65%	20.05%	-12.74%	-12.86%	30.16%	-	-
Horiz. %	219.62%	158.80%	118.82%	98.98%	113.43%	130.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	1,719,487	1,342,747	14.75%
YoY %	1.30%	24.64%	7.03%	14.67%	15.17%	28.06%	-	-
Horiz. %	228.53%	225.60%	181.01%	169.12%	147.48%	128.06%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	80,225	249,119	178,026	52,636	51,724	49,737	47,232	9.22%
YoY %	-67.80%	39.93%	238.22%	1.76%	4.00%	5.30%	-	-
Horiz. %	169.85%	527.44%	376.92%	111.44%	109.51%	105.30%	100.00%	-
Div Payout %	77.07%	139.82%	189.93%	60.76%	37.17%	35.48%	38.87%	-
YoY %	-44.88%	-26.38%	212.59%	63.47%	4.76%	-8.72%	-	-
Horiz. %	198.28%	359.71%	488.63%	156.32%	95.63%	91.28%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	3,068,608	3,029,288	2,430,453	2,270,898	1,980,325	1,719,487	1,342,747	14.75%
YoY %	1.30%	24.64%	7.03%	14.67%	15.17%	28.06%	-	-
Horiz. %	228.53%	225.60%	181.01%	169.12%	147.48%	128.06%	100.00%	-
NOSH	2,005,626	1,992,953	774,029	751,953	738,927	710,532	674,747	19.88%
YoY %	0.64%	157.48%	2.94%	1.76%	4.00%	5.30%	-	-
Horiz. %	297.24%	295.36%	114.71%	111.44%	109.51%	105.30%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	8.98%	18.84%	14.82%	15.83%	19.71%	17.73%	19.56%	-
YoY %	-52.34%	27.13%	-6.38%	-19.69%	11.17%	-9.36%	-	-
Horiz. %	45.91%	96.32%	75.77%	80.93%	100.77%	90.64%	100.00%	-
ROE	3.39%	5.88%	3.86%	3.81%	7.03%	8.15%	9.05%	-
YoY %	-42.35%	52.33%	1.31%	-45.80%	-13.74%	-9.94%	-	-
Horiz. %	37.46%	64.97%	42.65%	42.10%	77.68%	90.06%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	60.12	49.06	90.05	78.14	95.53	111.26	92.06	-6.84%
YoY %	22.54%	-45.52%	15.24%	-18.20%	-14.14%	20.86%	-	-
Horiz. %	65.31%	53.29%	97.82%	84.88%	103.77%	120.86%	100.00%	-
EPS	5.19	8.94	12.11	11.52	18.83	19.73	18.01	-18.71%
YoY %	-41.95%	-26.18%	5.12%	-38.82%	-4.56%	9.55%	-	-
Horiz. %	28.82%	49.64%	67.24%	63.96%	104.55%	109.55%	100.00%	-
DPS	4.00	12.50	23.00	7.00	7.00	7.00	7.00	-8.89%
YoY %	-68.00%	-45.65%	228.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.14%	178.57%	328.57%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.53	1.52	3.14	3.02	2.68	2.42	1.99	-4.28%
YoY %	0.66%	-51.59%	3.97%	12.69%	10.74%	21.61%	-	-
Horiz. %	76.88%	76.38%	157.79%	151.76%	134.67%	121.61%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 753,804
RPS	42.74	34.66	24.71	20.83	25.02	28.02	22.02	11.67%
YoY %	23.31%	40.27%	18.63%	-16.75%	-10.71%	27.25%	-	-
Horiz. %	194.10%	157.40%	112.22%	94.60%	113.62%	127.25%	100.00%	-
EPS	3.69	6.32	3.32	3.07	4.93	4.97	4.31	-2.55%
YoY %	-41.61%	90.36%	8.14%	-37.73%	-0.80%	15.31%	-	-
Horiz. %	85.61%	146.64%	77.03%	71.23%	114.39%	115.31%	100.00%	-
DPS	2.84	8.83	6.31	1.87	1.83	1.76	1.67	9.24%
YoY %	-67.84%	39.94%	237.43%	2.19%	3.98%	5.39%	-	-
Horiz. %	170.06%	528.74%	377.84%	111.98%	109.58%	105.39%	100.00%	-
NAPS	1.0877	1.0738	0.8615	0.805	0.702	0.6095	0.476	14.75%
YoY %	1.29%	24.64%	7.02%	14.67%	15.18%	28.05%	-	-
Horiz. %	228.51%	225.59%	180.99%	169.12%	147.48%	128.05%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	1.90	5.10	3.55	1.66	2.75	3.15	2.95	-
P/RPS	3.16	10.40	3.94	2.12	2.88	2.83	3.20	-0.20%
YoY %	-69.62%	163.96%	85.85%	-26.39%	1.77%	-11.56%	-	-
Horiz. %	98.75%	325.00%	123.12%	66.25%	90.00%	88.44%	100.00%	-
P/EPS	36.61	57.05	29.31	14.41	14.60	15.97	16.38	14.33%
YoY %	-35.83%	94.64%	103.40%	-1.30%	-8.58%	-2.50%	-	-
Horiz. %	223.50%	348.29%	178.94%	87.97%	89.13%	97.50%	100.00%	-
EY	2.73	1.75	3.41	6.94	6.85	6.26	6.11	-12.55%
YoY %	56.00%	-48.68%	-50.86%	1.31%	9.42%	2.45%	-	-
Horiz. %	44.68%	28.64%	55.81%	113.58%	112.11%	102.45%	100.00%	-
DY	2.11	2.45	6.48	4.22	2.55	2.22	2.37	-1.91%
YoY %	-13.88%	-62.19%	53.55%	65.49%	14.86%	-6.33%	-	-
Horiz. %	89.03%	103.38%	273.42%	178.06%	107.59%	93.67%	100.00%	-
P/NAPS	1.24	3.36	1.13	0.55	1.03	1.30	1.48	-2.90%
YoY %	-63.10%	197.35%	105.45%	-46.60%	-20.77%	-12.16%	-	-
Horiz. %	83.78%	227.03%	76.35%	37.16%	69.59%	87.84%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	26/03/09	26/03/08	27/03/07	23/03/06	23/03/05	25/03/04	26/03/03	-
Price	2.03	3.14	4.12	1.89	2.33	3.10	2.53	-
P/RPS	3.38	6.40	4.58	2.42	2.44	2.79	2.75	3.49%
YoY %	-47.19%	39.74%	89.26%	-0.82%	-12.54%	1.45%	-	-
Horiz. %	122.91%	232.73%	166.55%	88.00%	88.73%	101.45%	100.00%	-
P/EPS	39.11	35.12	34.02	16.41	12.37	15.71	14.05	18.58%
YoY %	11.36%	3.23%	107.31%	32.66%	-21.26%	11.81%	-	-
Horiz. %	278.36%	249.96%	242.14%	116.80%	88.04%	111.81%	100.00%	-
EY	2.56	2.85	2.94	6.10	8.08	6.36	7.12	-15.66%
YoY %	-10.18%	-3.06%	-51.80%	-24.50%	27.04%	-10.67%	-	-
Horiz. %	35.96%	40.03%	41.29%	85.67%	113.48%	89.33%	100.00%	-
DY	1.97	3.98	5.58	3.70	3.00	2.26	2.77	-5.51%
YoY %	-50.50%	-28.67%	50.81%	23.33%	32.74%	-18.41%	-	-
Horiz. %	71.12%	143.68%	201.44%	133.57%	108.30%	81.59%	100.00%	-
P/NAPS	1.33	2.07	1.31	0.63	0.87	1.28	1.27	0.77%
YoY %	-35.75%	58.02%	107.94%	-27.59%	-32.03%	0.79%	-	-
Horiz. %	104.72%	162.99%	103.15%	49.61%	68.50%	100.79%	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