Highlights

[GAMUDA] YoY Quarter Result on 2019-10-31 [#1]

Stock [GAMUDA]: GAMUDA BHD
Announcement Date 13-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Oct-2019  [#1]
Profit Trend QoQ -     -6.13%    YoY -     0.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,095,829 903,882 771,823 504,881 512,795 569,636 486,120 14.50%
  YoY % 21.24% 17.11% 52.87% -1.54% -9.98% 17.18% -
  Horiz. % 225.42% 185.94% 158.77% 103.86% 105.49% 117.18% 100.00%
PBT 217,965 226,161 259,326 205,647 192,550 228,838 191,455 2.18%
  YoY % -3.62% -12.79% 26.10% 6.80% -15.86% 19.53% -
  Horiz. % 113.85% 118.13% 135.45% 107.41% 100.57% 119.53% 100.00%
Tax -32,374 -39,714 -41,551 -30,615 -19,687 -29,194 -25,065 4.35%
  YoY % 18.48% 4.42% -35.72% -55.51% 32.56% -16.47% -
  Horiz. % 129.16% 158.44% 165.77% 122.14% 78.54% 116.47% 100.00%
NP 185,591 186,447 217,775 175,032 172,863 199,644 166,390 1.84%
  YoY % -0.46% -14.39% 24.42% 1.25% -13.41% 19.99% -
  Horiz. % 111.54% 112.05% 130.88% 105.19% 103.89% 119.99% 100.00%
NP to SH 173,615 172,038 203,017 162,148 161,233 185,849 165,480 0.80%
  YoY % 0.92% -15.26% 25.20% 0.57% -13.25% 12.31% -
  Horiz. % 104.92% 103.96% 122.68% 97.99% 97.43% 112.31% 100.00%
Tax Rate 14.85 % 17.56 % 16.02 % 14.89 % 10.22 % 12.76 % 13.09 % 2.12%
  YoY % -15.43% 9.61% 7.59% 45.69% -19.91% -2.52% -
  Horiz. % 113.45% 134.15% 122.38% 113.75% 78.07% 97.48% 100.00%
Total Cost 910,238 717,435 554,048 329,849 339,932 369,992 319,730 19.04%
  YoY % 26.87% 29.49% 67.97% -2.97% -8.12% 15.72% -
  Horiz. % 284.69% 224.39% 173.29% 103.16% 106.32% 115.72% 100.00%
Net Worth 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 8.62%
  YoY % 6.22% 1.87% 7.25% 7.49% 16.69% 12.83% -
  Horiz. % 164.24% 154.62% 151.79% 141.53% 131.67% 112.83% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 148,384 148,095 147,245 145,207 144,387 139,386 136,948 1.35%
  YoY % 0.20% 0.58% 1.40% 0.57% 3.59% 1.78% -
  Horiz. % 108.35% 108.14% 107.52% 106.03% 105.43% 101.78% 100.00%
Div Payout % 85.47 % 86.08 % 72.53 % 89.55 % 89.55 % 75.00 % 82.76 % 0.54%
  YoY % -0.71% 18.68% -19.01% 0.00% 19.40% -9.38% -
  Horiz. % 103.27% 104.01% 87.64% 108.20% 108.20% 90.62% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 8.62%
  YoY % 6.22% 1.87% 7.25% 7.49% 16.69% 12.83% -
  Horiz. % 164.24% 154.62% 151.79% 141.53% 131.67% 112.83% 100.00%
NOSH 2,473,079 2,468,264 2,454,096 2,420,119 2,406,462 2,323,112 2,282,482 1.35%
  YoY % 0.20% 0.58% 1.40% 0.57% 3.59% 1.78% -
  Horiz. % 108.35% 108.14% 107.52% 106.03% 105.43% 101.78% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 16.94 % 20.63 % 28.22 % 34.67 % 33.71 % 35.05 % 34.23 % -11.06%
  YoY % -17.89% -26.90% -18.60% 2.85% -3.82% 2.40% -
  Horiz. % 49.49% 60.27% 82.44% 101.29% 98.48% 102.40% 100.00%
ROE 2.10 % 2.21 % 2.65 % 2.27 % 2.43 % 3.27 % 3.28 % -7.16%
  YoY % -4.98% -16.60% 16.74% -6.58% -25.69% -0.30% -
  Horiz. % 64.02% 67.38% 80.79% 69.21% 74.09% 99.70% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 44.31 36.62 31.45 20.86 21.31 24.52 21.30 12.98%
  YoY % 21.00% 16.44% 50.77% -2.11% -13.09% 15.12% -
  Horiz. % 208.03% 171.92% 147.65% 97.93% 100.05% 115.12% 100.00%
EPS 7.02 6.97 8.27 6.70 6.70 8.00 7.25 -0.54%
  YoY % 0.72% -15.72% 23.43% 0.00% -16.25% 10.34% -
  Horiz. % 96.83% 96.14% 114.07% 92.41% 92.41% 110.34% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.3500 3.1600 3.1200 2.9500 2.7600 2.4500 2.2100 7.18%
  YoY % 6.01% 1.28% 5.76% 6.88% 12.65% 10.86% -
  Horiz. % 151.58% 142.99% 141.18% 133.48% 124.89% 110.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,512,799
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 43.61 35.97 30.72 20.09 20.41 22.67 19.35 14.50%
  YoY % 21.24% 17.09% 52.91% -1.57% -9.97% 17.16% -
  Horiz. % 225.37% 185.89% 158.76% 103.82% 105.48% 117.16% 100.00%
EPS 6.91 6.85 8.08 6.45 6.42 7.40 6.59 0.79%
  YoY % 0.88% -15.22% 25.27% 0.47% -13.24% 12.29% -
  Horiz. % 104.86% 103.95% 122.61% 97.88% 97.42% 112.29% 100.00%
DPS 5.91 5.89 5.86 5.78 5.75 5.55 5.45 1.36%
  YoY % 0.34% 0.51% 1.38% 0.52% 3.60% 1.83% -
  Horiz. % 108.44% 108.07% 107.52% 106.06% 105.50% 101.83% 100.00%
NAPS 3.2970 3.1040 3.0471 2.8412 2.6432 2.2651 2.0074 8.62%
  YoY % 6.22% 1.87% 7.25% 7.49% 16.69% 12.84% -
  Horiz. % 164.24% 154.63% 151.79% 141.54% 131.67% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 3.7400 2.3900 5.2500 4.9100 4.5000 5.1200 4.8700 -
P/RPS 8.44 6.53 16.69 23.54 21.12 20.88 22.87 -15.30%
  YoY % 29.25% -60.87% -29.10% 11.46% 1.15% -8.70% -
  Horiz. % 36.90% 28.55% 72.98% 102.93% 92.35% 91.30% 100.00%
P/EPS 53.27 34.29 63.46 73.28 67.16 64.00 67.17 -3.79%
  YoY % 55.35% -45.97% -13.40% 9.11% 4.94% -4.72% -
  Horiz. % 79.31% 51.05% 94.48% 109.10% 99.99% 95.28% 100.00%
EY 1.88 2.92 1.58 1.36 1.49 1.56 1.49 3.95%
  YoY % -35.62% 84.81% 16.18% -8.72% -4.49% 4.70% -
  Horiz. % 126.17% 195.97% 106.04% 91.28% 100.00% 104.70% 100.00%
DY 1.60 2.51 1.14 1.22 1.33 1.17 1.23 4.48%
  YoY % -36.25% 120.18% -6.56% -8.27% 13.68% -4.88% -
  Horiz. % 130.08% 204.07% 92.68% 99.19% 108.13% 95.12% 100.00%
P/NAPS 1.12 0.76 1.68 1.66 1.63 2.09 2.20 -10.64%
  YoY % 47.37% -54.76% 1.20% 1.84% -22.01% -5.00% -
  Horiz. % 50.91% 34.55% 76.36% 75.45% 74.09% 95.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 13/12/19 14/12/18 15/12/17 16/12/16 16/12/15 16/12/14 17/12/13 -
Price 3.7800 2.2800 4.7500 4.8100 4.4000 4.8000 4.6400 -
P/RPS 8.53 6.23 15.10 23.06 20.65 19.58 21.79 -14.46%
  YoY % 36.92% -58.74% -34.52% 11.67% 5.46% -10.14% -
  Horiz. % 39.15% 28.59% 69.30% 105.83% 94.77% 89.86% 100.00%
P/EPS 53.84 32.71 57.42 71.79 65.67 60.00 64.00 -2.84%
  YoY % 64.60% -43.03% -20.02% 9.32% 9.45% -6.25% -
  Horiz. % 84.12% 51.11% 89.72% 112.17% 102.61% 93.75% 100.00%
EY 1.86 3.06 1.74 1.39 1.52 1.67 1.56 2.97%
  YoY % -39.22% 75.86% 25.18% -8.55% -8.98% 7.05% -
  Horiz. % 119.23% 196.15% 111.54% 89.10% 97.44% 107.05% 100.00%
DY 1.59 2.63 1.26 1.25 1.36 1.25 1.29 3.54%
  YoY % -39.54% 108.73% 0.80% -8.09% 8.80% -3.10% -
  Horiz. % 123.26% 203.88% 97.67% 96.90% 105.43% 96.90% 100.00%
P/NAPS 1.13 0.72 1.52 1.63 1.59 1.96 2.10 -9.81%
  YoY % 56.94% -52.63% -6.75% 2.52% -18.88% -6.67% -
  Horiz. % 53.81% 34.29% 72.38% 77.62% 75.71% 93.33% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers