[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2022 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 8.12%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 5,226,480 4,920,829 4,288,102 4,070,894 2,988,456 3,517,218 3,507,393 30.36%
PBT 738,832 885,800 917,953 837,390 766,052 786,250 663,021 7.46%
Tax 4,561,376 -50,140 -142,412 -133,074 -109,104 -154,061 -126,306 -
NP 5,300,208 835,660 775,541 704,316 656,948 632,189 536,714 358.37%
-
NP to SH 4,674,672 806,225 734,645 658,990 609,476 588,316 498,976 342.59%
-
Tax Rate -617.38% 5.66% 15.51% 15.89% 14.24% 19.59% 19.05% -
Total Cost -73,728 4,085,169 3,512,561 3,366,578 2,331,508 2,885,029 2,970,678 -
-
Net Worth 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 16.55%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 4,538,494 306,471 406,474 301,623 603,246 - - -
Div Payout % 97.09% 38.01% 55.33% 45.77% 98.98% - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 16.55%
NOSH 2,591,069 2,553,930 2,553,930 2,513,528 2,513,528 2,513,528 2,513,528 2.04%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 101.41% 16.98% 18.09% 17.30% 21.98% 17.97% 15.30% -
ROE 41.96% 8.14% 7.57% 7.07% 6.57% 6.41% 5.64% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 202.68 192.68 168.79 161.96 118.89 139.93 139.54 28.16%
EPS 181.28 31.96 29.12 26.22 24.24 23.41 19.85 335.15%
DPS 176.00 12.00 16.00 12.00 24.00 0.00 0.00 -
NAPS 4.32 3.88 3.82 3.71 3.69 3.65 3.52 14.58%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 185.23 174.39 151.97 144.27 105.91 124.65 124.30 30.37%
EPS 165.67 28.57 26.04 23.35 21.60 20.85 17.68 342.66%
DPS 160.84 10.86 14.41 10.69 21.38 0.00 0.00 -
NAPS 3.948 3.5118 3.4393 3.3048 3.287 3.2514 3.1356 16.55%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 3.85 3.75 3.72 2.77 3.24 2.80 3.53 -
P/RPS 1.90 1.95 2.20 1.71 2.73 2.00 2.53 -17.33%
P/EPS 2.12 11.88 12.86 10.57 13.36 11.96 17.78 -75.68%
EY 47.09 8.42 7.77 9.46 7.48 8.36 5.62 310.94%
DY 45.71 3.20 4.30 4.33 7.41 0.00 0.00 -
P/NAPS 0.89 0.97 0.97 0.75 0.88 0.77 1.00 -7.45%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 16/12/22 29/09/22 29/06/22 23/03/22 21/12/21 29/09/21 24/06/21 -
Price 3.61 3.85 3.42 3.39 2.92 3.02 3.12 -
P/RPS 1.78 2.00 2.03 2.09 2.46 2.16 2.24 -14.17%
P/EPS 1.99 12.20 11.83 12.93 12.04 12.90 15.72 -74.69%
EY 50.22 8.20 8.46 7.73 8.30 7.75 6.36 295.04%
DY 48.75 3.12 4.68 3.54 8.22 0.00 0.00 -
P/NAPS 0.84 0.99 0.90 0.91 0.79 0.83 0.89 -3.77%

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
Post a Comment