[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2022 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 479.82%
YoY- 667.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 8,233,552 6,422,308 5,499,294 5,226,480 4,920,829 4,288,102 4,070,894 60.13%
PBT 1,067,575 965,704 829,640 738,832 885,800 917,953 837,390 17.62%
Tax 937,485 1,369,664 2,218,358 4,561,376 -50,140 -142,412 -133,074 -
NP 2,005,060 2,335,368 3,047,998 5,300,208 835,660 775,541 704,316 101.25%
-
NP to SH 1,838,401 2,115,537 2,726,574 4,674,672 806,225 734,645 658,990 98.54%
-
Tax Rate -87.81% -141.83% -267.39% -617.38% 5.66% 15.51% 15.89% -
Total Cost 6,228,492 4,086,940 2,451,296 -73,728 4,085,169 3,512,561 3,366,578 50.87%
-
Net Worth 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 10.36%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 1,330,917 1,772,714 2,295,927 4,538,494 306,471 406,474 301,623 169.75%
Div Payout % 72.40% 83.80% 84.21% 97.09% 38.01% 55.33% 45.77% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 10.36%
NOSH 2,662,493 2,659,570 2,617,909 2,591,069 2,553,930 2,553,930 2,513,528 3.92%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 24.35% 36.36% 55.43% 101.41% 16.98% 18.09% 17.30% -
ROE 17.01% 19.79% 26.93% 41.96% 8.14% 7.57% 7.07% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 309.32 241.52 210.78 202.68 192.68 168.79 161.96 54.11%
EPS 69.93 80.80 105.12 181.28 31.96 29.12 26.22 92.66%
DPS 50.00 66.67 88.00 176.00 12.00 16.00 12.00 159.61%
NAPS 4.06 4.02 3.88 4.32 3.88 3.82 3.71 6.21%
Adjusted Per Share Value based on latest NOSH - 2,591,069
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 291.80 227.61 194.89 185.23 174.39 151.97 144.27 60.13%
EPS 65.15 74.97 96.63 165.67 28.57 26.04 23.35 98.56%
DPS 47.17 62.83 81.37 160.84 10.86 14.41 10.69 169.75%
NAPS 3.83 3.7883 3.5876 3.948 3.5118 3.4393 3.3048 10.36%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 4.30 4.15 3.92 3.85 3.75 3.72 2.77 -
P/RPS 1.39 1.72 1.86 1.90 1.95 2.20 1.71 -12.93%
P/EPS 6.23 5.22 3.75 2.12 11.88 12.86 10.57 -29.77%
EY 16.06 19.17 26.66 47.09 8.42 7.77 9.46 42.44%
DY 11.63 16.06 22.45 45.71 3.20 4.30 4.33 93.57%
P/NAPS 1.06 1.03 1.01 0.89 0.97 0.97 0.75 26.01%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 22/06/23 23/03/23 16/12/22 29/09/22 29/06/22 23/03/22 -
Price 4.31 4.25 4.14 3.61 3.85 3.42 3.39 -
P/RPS 1.39 1.76 1.96 1.78 2.00 2.03 2.09 -23.86%
P/EPS 6.24 5.34 3.96 1.99 12.20 11.83 12.93 -38.55%
EY 16.02 18.72 25.24 50.22 8.20 8.46 7.73 62.76%
DY 11.60 15.69 21.26 48.75 3.12 4.68 3.54 121.09%
P/NAPS 1.06 1.06 1.07 0.84 0.99 0.90 0.91 10.73%

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