Highlights

[GAMUDA] YoY Quarter Result on 2020-01-31 [#2]

Stock [GAMUDA]: GAMUDA BHD
Announcement Date 25-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     0.90%    YoY -     1.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,090,714 1,125,128 1,002,757 853,880 527,428 653,237 517,628 13.22%
  YoY % -3.06% 12.20% 17.44% 61.90% -19.26% 26.20% -
  Horiz. % 210.71% 217.36% 193.72% 164.96% 101.89% 126.20% 100.00%
PBT 219,705 223,447 268,316 218,614 192,184 229,803 200,805 1.51%
  YoY % -1.67% -16.72% 22.74% 13.75% -16.37% 14.44% -
  Horiz. % 109.41% 111.28% 133.62% 108.87% 95.71% 114.44% 100.00%
Tax -33,810 -34,150 -44,301 -39,427 -22,165 -36,216 -25,570 4.76%
  YoY % 1.00% 22.91% -12.36% -77.88% 38.80% -41.63% -
  Horiz. % 132.23% 133.55% 173.25% 154.19% 86.68% 141.63% 100.00%
NP 185,895 189,297 224,015 179,187 170,019 193,587 175,235 0.99%
  YoY % -1.80% -15.50% 25.02% 5.39% -12.17% 10.47% -
  Horiz. % 106.08% 108.02% 127.84% 102.26% 97.02% 110.47% 100.00%
NP to SH 175,173 173,140 211,256 166,260 160,113 182,178 170,115 0.49%
  YoY % 1.17% -18.04% 27.06% 3.84% -12.11% 7.09% -
  Horiz. % 102.97% 101.78% 124.18% 97.73% 94.12% 107.09% 100.00%
Tax Rate 15.39 % 15.28 % 16.51 % 18.03 % 11.53 % 15.76 % 12.73 % 3.21%
  YoY % 0.72% -7.45% -8.43% 56.37% -26.84% 23.80% -
  Horiz. % 120.90% 120.03% 129.69% 141.63% 90.57% 123.80% 100.00%
Total Cost 904,819 935,831 778,742 674,693 357,409 459,650 342,393 17.57%
  YoY % -3.31% 20.17% 15.42% 88.77% -22.24% 34.25% -
  Horiz. % 264.26% 273.32% 227.44% 197.05% 104.39% 134.25% 100.00%
Net Worth 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5,947,713 5,165,435 8.16%
  YoY % 5.75% 3.78% 3.69% 9.41% 11.73% 15.14% -
  Horiz. % 160.17% 151.46% 145.95% 140.76% 128.65% 115.14% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5,947,713 5,165,435 8.16%
  YoY % 5.75% 3.78% 3.69% 9.41% 11.73% 15.14% -
  Horiz. % 160.17% 151.46% 145.95% 140.76% 128.65% 115.14% 100.00%
NOSH 2,477,092 2,468,049 2,455,682 2,423,615 2,407,714 2,341,619 2,295,749 1.27%
  YoY % 0.37% 0.50% 1.32% 0.66% 2.82% 2.00% -
  Horiz. % 107.90% 107.51% 106.97% 105.57% 104.88% 102.00% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 17.04 % 16.82 % 22.34 % 20.99 % 32.24 % 29.64 % 33.85 % -10.80%
  YoY % 1.31% -24.71% 6.43% -34.89% 8.77% -12.44% -
  Horiz. % 50.34% 49.69% 66.00% 62.01% 95.24% 87.56% 100.00%
ROE 2.12 % 2.21 % 2.80 % 2.29 % 2.41 % 3.06 % 3.29 % -7.06%
  YoY % -4.07% -21.07% 22.27% -4.98% -21.24% -6.99% -
  Horiz. % 64.44% 67.17% 85.11% 69.60% 73.25% 93.01% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 44.03 45.59 40.83 35.23 21.91 27.90 22.55 11.79%
  YoY % -3.42% 11.66% 15.90% 60.79% -21.47% 23.73% -
  Horiz. % 195.25% 202.17% 181.06% 156.23% 97.16% 123.73% 100.00%
EPS 7.07 7.02 8.60 6.86 6.65 7.78 7.41 -0.78%
  YoY % 0.71% -18.37% 25.36% 3.16% -14.52% 4.99% -
  Horiz. % 95.41% 94.74% 116.06% 92.58% 89.74% 104.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3400 3.1700 3.0700 3.0000 2.7600 2.5400 2.2500 6.80%
  YoY % 5.36% 3.26% 2.33% 8.70% 8.66% 12.89% -
  Horiz. % 148.44% 140.89% 136.44% 133.33% 122.67% 112.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,513,301
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 43.40 44.77 39.90 33.97 20.99 25.99 20.60 13.22%
  YoY % -3.06% 12.21% 17.46% 61.84% -19.24% 26.17% -
  Horiz. % 210.68% 217.33% 193.69% 164.90% 101.89% 126.17% 100.00%
EPS 6.97 6.89 8.41 6.62 6.37 7.25 6.77 0.49%
  YoY % 1.16% -18.07% 27.04% 3.92% -12.14% 7.09% -
  Horiz. % 102.95% 101.77% 124.22% 97.78% 94.09% 107.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2919 3.1129 2.9996 2.8929 2.6440 2.3665 2.0552 8.16%
  YoY % 5.75% 3.78% 3.69% 9.41% 11.73% 15.15% -
  Horiz. % 160.17% 151.46% 145.95% 140.76% 128.65% 115.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 3.8600 2.7600 5.1200 4.8100 4.5700 5.0700 4.4700 -
P/RPS 8.77 6.05 12.54 13.65 20.86 18.17 19.83 -12.71%
  YoY % 44.96% -51.75% -8.13% -34.56% 14.80% -8.37% -
  Horiz. % 44.23% 30.51% 63.24% 68.84% 105.19% 91.63% 100.00%
P/EPS 54.58 39.34 59.52 70.12 68.72 65.17 60.32 -1.65%
  YoY % 38.74% -33.90% -15.12% 2.04% 5.45% 8.04% -
  Horiz. % 90.48% 65.22% 98.67% 116.25% 113.93% 108.04% 100.00%
EY 1.83 2.54 1.68 1.43 1.46 1.53 1.66 1.64%
  YoY % -27.95% 51.19% 17.48% -2.05% -4.58% -7.83% -
  Horiz. % 110.24% 153.01% 101.20% 86.14% 87.95% 92.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 0.87 1.67 1.60 1.66 2.00 1.99 -8.60%
  YoY % 33.33% -47.90% 4.37% -3.61% -17.00% 0.50% -
  Horiz. % 58.29% 43.72% 83.92% 80.40% 83.42% 100.50% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 27/03/14 -
Price 2.6500 2.8000 5.1200 5.2500 4.8100 5.2000 4.6400 -
P/RPS 6.02 6.14 12.54 14.90 21.96 18.64 20.58 -18.52%
  YoY % -1.95% -51.04% -15.84% -32.15% 17.81% -9.43% -
  Horiz. % 29.25% 29.83% 60.93% 72.40% 106.71% 90.57% 100.00%
P/EPS 37.47 39.91 59.52 76.53 72.33 66.84 62.62 -8.20%
  YoY % -6.11% -32.95% -22.23% 5.81% 8.21% 6.74% -
  Horiz. % 59.84% 63.73% 95.05% 122.21% 115.51% 106.74% 100.00%
EY 2.67 2.51 1.68 1.31 1.38 1.50 1.60 8.91%
  YoY % 6.37% 49.40% 28.24% -5.07% -8.00% -6.25% -
  Horiz. % 166.88% 156.88% 105.00% 81.88% 86.25% 93.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.88 1.67 1.75 1.74 2.05 2.06 -14.76%
  YoY % -10.23% -47.31% -4.57% 0.57% -15.12% -0.49% -
  Horiz. % 38.35% 42.72% 81.07% 84.95% 84.47% 99.51% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers