Highlights

[GAMUDA] YoY Quarter Result on 2018-07-31 [#4]

Stock [GAMUDA]: GAMUDA BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -150.37%    YoY -     -198.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 1,214,812 1,013,156 614,386 623,269 591,996 640,934 969,818 3.82%
  YoY % 19.90% 64.91% -1.43% 5.28% -7.64% -33.91% -
  Horiz. % 125.26% 104.47% 63.35% 64.27% 61.04% 66.09% 100.00%
PBT -52,253 180,450 210,128 190,520 235,763 195,644 176,738 -
  YoY % -128.96% -14.12% 10.29% -19.19% 20.51% 10.70% -
  Horiz. % -29.57% 102.10% 118.89% 107.80% 133.40% 110.70% 100.00%
Tax -37,909 -56,902 -49,414 -35,528 -23,155 -26,917 -36,043 0.84%
  YoY % 33.38% -15.15% -39.08% -53.44% 13.98% 25.32% -
  Horiz. % 105.18% 157.87% 137.10% 98.57% 64.24% 74.68% 100.00%
NP -90,162 123,548 160,714 154,992 212,608 168,727 140,695 -
  YoY % -172.98% -23.13% 3.69% -27.10% 26.01% 19.92% -
  Horiz. % -64.08% 87.81% 114.23% 110.16% 151.11% 119.92% 100.00%
NP to SH -101,078 102,753 152,098 153,678 205,885 167,201 140,500 -
  YoY % -198.37% -32.44% -1.03% -25.36% 23.14% 19.00% -
  Horiz. % -71.94% 73.13% 108.25% 109.38% 146.54% 119.00% 100.00%
Tax Rate - % 31.53 % 23.52 % 18.65 % 9.82 % 13.76 % 20.39 % -
  YoY % 0.00% 34.06% 26.11% 89.92% -28.63% -32.52% -
  Horiz. % 0.00% 154.63% 115.35% 91.47% 48.16% 67.48% 100.00%
Total Cost 1,304,974 889,608 453,672 468,277 379,388 472,207 829,123 7.85%
  YoY % 46.69% 96.09% -3.12% 23.43% -19.66% -43.05% -
  Horiz. % 157.39% 107.30% 54.72% 56.48% 45.76% 56.95% 100.00%
Net Worth 7,575,172 7,461,825 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 10.98%
  YoY % 1.52% 8.66% 8.57% 15.73% 13.48% 18.84% -
  Horiz. % 186.91% 184.11% 169.44% 156.06% 134.86% 118.84% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 7,575,172 7,461,825 6,867,381 6,325,088 5,465,563 4,816,494 4,052,884 10.98%
  YoY % 1.52% 8.66% 8.57% 15.73% 13.48% 18.84% -
  Horiz. % 186.91% 184.11% 169.44% 156.06% 134.86% 118.84% 100.00%
NOSH 2,467,483 2,446,500 2,418,092 2,404,976 2,315,916 2,250,698 2,078,402 2.90%
  YoY % 0.86% 1.17% 0.55% 3.85% 2.90% 8.29% -
  Horiz. % 118.72% 117.71% 116.34% 115.71% 111.43% 108.29% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -7.42 % 12.19 % 26.16 % 24.87 % 35.91 % 26.33 % 14.51 % -
  YoY % -160.87% -53.40% 5.19% -30.74% 36.38% 81.46% -
  Horiz. % -51.14% 84.01% 180.29% 171.40% 247.48% 181.46% 100.00%
ROE -1.33 % 1.38 % 2.21 % 2.43 % 3.77 % 3.47 % 3.47 % -
  YoY % -196.38% -37.56% -9.05% -35.54% 8.65% 0.00% -
  Horiz. % -38.33% 39.77% 63.69% 70.03% 108.65% 100.00% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 49.23 41.41 25.41 25.92 25.56 28.48 46.66 0.90%
  YoY % 18.88% 62.97% -1.97% 1.41% -10.25% -38.96% -
  Horiz. % 105.51% 88.75% 54.46% 55.55% 54.78% 61.04% 100.00%
EPS -4.10 4.20 6.29 6.39 8.89 7.45 6.76 -
  YoY % -197.62% -33.23% -1.56% -28.12% 19.33% 10.21% -
  Horiz. % -60.65% 62.13% 93.05% 94.53% 131.51% 110.21% 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 3.0700 3.0500 2.8400 2.6300 2.3600 2.1400 1.9500 7.85%
  YoY % 0.66% 7.39% 7.98% 11.44% 10.28% 9.74% -
  Horiz. % 157.44% 156.41% 145.64% 134.87% 121.03% 109.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,468,048
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 49.22 41.05 24.89 25.25 23.99 25.97 39.29 3.83%
  YoY % 19.90% 64.93% -1.43% 5.25% -7.62% -33.90% -
  Horiz. % 125.27% 104.48% 63.35% 64.27% 61.06% 66.10% 100.00%
EPS -4.10 4.16 6.16 6.23 8.34 6.77 5.69 -
  YoY % -198.56% -32.47% -1.12% -25.30% 23.19% 18.98% -
  Horiz. % -72.06% 73.11% 108.26% 109.49% 146.57% 118.98% 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 3.0693 3.0234 2.7825 2.5628 2.2145 1.9515 1.6421 10.98%
  YoY % 1.52% 8.66% 8.57% 15.73% 13.48% 18.84% -
  Horiz. % 186.91% 184.12% 169.45% 156.07% 134.86% 118.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 3.8700 5.3000 4.8200 4.8200 4.7800 4.7600 3.5100 -
P/RPS 7.86 12.80 18.97 18.60 18.70 16.72 7.52 0.74%
  YoY % -38.59% -32.53% 1.99% -0.53% 11.84% 122.34% -
  Horiz. % 104.52% 170.21% 252.26% 247.34% 248.67% 222.34% 100.00%
P/EPS -94.47 126.19 76.63 75.43 53.77 64.07 51.92 -
  YoY % -174.86% 64.67% 1.59% 40.28% -16.08% 23.40% -
  Horiz. % -181.95% 243.05% 147.59% 145.28% 103.56% 123.40% 100.00%
EY -1.06 0.79 1.30 1.33 1.86 1.56 1.93 -
  YoY % -234.18% -39.23% -2.26% -28.49% 19.23% -19.17% -
  Horiz. % -54.92% 40.93% 67.36% 68.91% 96.37% 80.83% 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 1.26 1.74 1.70 1.83 2.03 2.22 1.80 -5.77%
  YoY % -27.59% 2.35% -7.10% -9.85% -8.56% 23.33% -
  Horiz. % 70.00% 96.67% 94.44% 101.67% 112.78% 123.33% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 28/09/17 28/09/16 28/09/15 29/09/14 26/09/13 27/09/12 -
Price 3.3600 5.2900 4.9000 4.5000 4.8100 4.5900 3.4000 -
P/RPS 6.82 12.77 19.29 17.36 18.82 16.12 7.29 -1.10%
  YoY % -46.59% -33.80% 11.12% -7.76% 16.75% 121.12% -
  Horiz. % 93.55% 175.17% 264.61% 238.13% 258.16% 221.12% 100.00%
P/EPS -82.02 125.95 77.90 70.42 54.11 61.79 50.30 -
  YoY % -165.12% 61.68% 10.62% 30.14% -12.43% 22.84% -
  Horiz. % -163.06% 250.40% 154.87% 140.00% 107.57% 122.84% 100.00%
EY -1.22 0.79 1.28 1.42 1.85 1.62 1.99 -
  YoY % -254.43% -38.28% -9.86% -23.24% 14.20% -18.59% -
  Horiz. % -61.31% 39.70% 64.32% 71.36% 92.96% 81.41% 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 1.09 1.73 1.73 1.71 2.04 2.14 1.74 -7.50%
  YoY % -36.99% 0.00% 1.17% -16.18% -4.67% 22.99% -
  Horiz. % 62.64% 99.43% 99.43% 98.28% 117.24% 122.99% 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.
 


 

392  316  489  702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.175+0.03 
 DSONIC 0.485-0.21 
 MYEG 1.13-0.37 
 SAPNRG 0.335-0.01 
 DSONIC-WA 0.095-0.03 
 PRESBHD 0.54-0.08 
 HSI-C3V 0.20+0.005 
 K1 0.28+0.01 
 HSI-H4V 0.355-0.005 
 HSI-C3X 0.540.00 
Partners & Brokers