[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2018 [#4]

Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -37.33%
YoY- -14.65%
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 4,087,589 4,058,020 3,615,528 4,227,060 4,016,330 3,549,160 3,087,292 20.63%
PBT 913,552 899,216 904,644 729,302 1,042,073 1,055,284 1,037,304 -8.14%
Tax -159,464 -147,728 -158,856 -164,945 -169,381 -171,704 -166,204 -2.72%
NP 754,088 751,488 745,788 564,357 872,692 883,580 871,100 -9.19%
-
NP to SH 694,886 690,356 688,152 513,883 819,948 828,546 812,068 -9.89%
-
Tax Rate 17.46% 16.43% 17.56% 22.62% 16.25% 16.27% 16.02% -
Total Cost 3,333,501 3,306,532 2,869,740 3,662,703 3,143,638 2,665,580 2,216,192 31.37%
-
Net Worth 8,021,825 7,823,715 7,799,714 7,575,172 7,747,954 7,538,943 7,656,779 3.16%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 394,920 296,165 592,383 296,097 393,546 294,681 588,983 -23.44%
Div Payout % 56.83% 42.90% 86.08% 57.62% 48.00% 35.57% 72.53% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 8,021,825 7,823,715 7,799,714 7,575,172 7,747,954 7,538,943 7,656,779 3.16%
NOSH 2,468,497 2,468,050 2,468,264 2,467,991 2,462,129 2,456,210 2,455,000 0.36%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 18.45% 18.52% 20.63% 13.35% 21.73% 24.90% 28.22% -
ROE 8.66% 8.82% 8.82% 6.78% 10.58% 10.99% 10.61% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 165.61 164.42 146.48 171.31 163.29 144.53 125.80 20.17%
EPS 28.16 27.98 27.88 20.89 33.37 33.76 33.08 -10.20%
DPS 16.00 12.00 24.00 12.00 16.00 12.00 24.00 -23.74%
NAPS 3.25 3.17 3.16 3.07 3.15 3.07 3.12 2.76%
Adjusted Per Share Value based on latest NOSH - 2,467,991
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 143.73 142.69 127.13 148.64 141.23 124.80 108.56 20.63%
EPS 24.43 24.27 24.20 18.07 28.83 29.13 28.55 -9.89%
DPS 13.89 10.41 20.83 10.41 13.84 10.36 20.71 -23.43%
NAPS 2.8207 2.7511 2.7426 2.6637 2.7244 2.6509 2.6924 3.16%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 3.50 2.76 2.39 3.87 5.14 5.12 5.25 -
P/RPS 2.11 1.68 1.63 2.26 3.15 3.54 4.17 -36.58%
P/EPS 12.43 9.87 8.57 18.58 15.42 15.17 15.87 -15.06%
EY 8.04 10.13 11.67 5.38 6.49 6.59 6.30 17.70%
DY 4.57 4.35 10.04 3.10 3.11 2.34 4.57 0.00%
P/NAPS 1.08 0.87 0.76 1.26 1.63 1.67 1.68 -25.57%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 27/03/19 14/12/18 28/09/18 27/06/18 23/03/18 15/12/17 -
Price 3.72 2.80 2.28 3.36 3.22 5.12 4.75 -
P/RPS 2.25 1.70 1.56 1.96 1.97 3.54 3.78 -29.30%
P/EPS 13.21 10.01 8.18 16.13 9.66 15.17 14.35 -5.38%
EY 7.57 9.99 12.23 6.20 10.35 6.59 6.97 5.67%
DY 4.30 4.29 10.53 3.57 4.97 2.34 5.05 -10.19%
P/NAPS 1.14 0.88 0.72 1.09 1.02 1.67 1.52 -17.49%

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