[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 3.6%
YoY- 39.43%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 4,920,829 4,288,102 4,070,894 2,988,456 3,517,218 3,507,393 3,318,734 30.12%
PBT 885,800 917,953 837,390 766,052 786,250 663,021 592,540 30.83%
Tax -50,140 -142,412 -133,074 -109,104 -154,061 -126,306 -81,014 -27.43%
NP 835,660 775,541 704,316 656,948 632,189 536,714 511,526 38.83%
-
NP to SH 806,225 734,645 658,990 609,476 588,316 498,976 464,804 44.50%
-
Tax Rate 5.66% 15.51% 15.89% 14.24% 19.59% 19.05% 13.67% -
Total Cost 4,085,169 3,512,561 3,366,578 2,331,508 2,885,029 2,970,678 2,807,208 28.50%
-
Net Worth 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 9.32%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 306,471 406,474 301,623 603,246 - - - -
Div Payout % 38.01% 55.33% 45.77% 98.98% - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 9.32%
NOSH 2,553,930 2,553,930 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 1.07%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 16.98% 18.09% 17.30% 21.98% 17.97% 15.30% 15.41% -
ROE 8.14% 7.57% 7.07% 6.57% 6.41% 5.64% 5.36% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 192.68 168.79 161.96 118.89 139.93 139.54 132.03 28.74%
EPS 31.96 29.12 26.22 24.24 23.41 19.85 18.50 44.12%
DPS 12.00 16.00 12.00 24.00 0.00 0.00 0.00 -
NAPS 3.88 3.82 3.71 3.69 3.65 3.52 3.45 8.16%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 177.67 154.83 146.98 107.90 126.99 126.64 119.83 30.12%
EPS 29.11 26.52 23.79 22.01 21.24 18.02 16.78 44.52%
DPS 11.07 14.68 10.89 21.78 0.00 0.00 0.00 -
NAPS 3.5778 3.5039 3.3669 3.3488 3.3125 3.1945 3.131 9.32%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 3.75 3.72 2.77 3.24 2.80 3.53 3.30 -
P/RPS 1.95 2.20 1.71 2.73 2.00 2.53 2.50 -15.30%
P/EPS 11.88 12.86 10.57 13.36 11.96 17.78 17.85 -23.82%
EY 8.42 7.77 9.46 7.48 8.36 5.62 5.60 31.34%
DY 3.20 4.30 4.33 7.41 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.75 0.88 0.77 1.00 0.96 0.69%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 29/06/22 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 -
Price 3.85 3.42 3.39 2.92 3.02 3.12 3.55 -
P/RPS 2.00 2.03 2.09 2.46 2.16 2.24 2.69 -17.97%
P/EPS 12.20 11.83 12.93 12.04 12.90 15.72 19.20 -26.15%
EY 8.20 8.46 7.73 8.30 7.75 6.36 5.21 35.41%
DY 3.12 4.68 3.54 8.22 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 0.91 0.79 0.83 0.89 1.03 -2.61%

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