[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 61.03%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 2,035,447 747,114 3,517,218 2,630,545 1,659,367 763,954 3,662,964 -32.33%
PBT 418,695 191,513 786,250 497,266 296,270 140,815 585,462 -19.98%
Tax -66,537 -27,276 -154,061 -94,730 -40,507 -20,222 -161,272 -44.49%
NP 352,158 164,237 632,189 402,536 255,763 120,593 424,190 -11.63%
-
NP to SH 329,495 152,369 588,316 374,232 232,402 109,283 371,680 -7.69%
-
Tax Rate 15.89% 14.24% 19.59% 19.05% 13.67% 14.36% 27.55% -
Total Cost 1,683,289 582,877 2,885,029 2,228,009 1,403,604 643,361 3,238,774 -35.28%
-
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 150,811 150,811 - - - - 150,811 0.00%
Div Payout % 45.77% 98.98% - - - - 40.58% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
NOSH 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 17.30% 21.98% 17.97% 15.30% 15.41% 15.79% 11.58% -
ROE 3.53% 1.64% 6.41% 4.23% 2.68% 1.28% 4.35% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 80.98 29.72 139.93 104.66 66.02 30.39 145.73 -32.33%
EPS 13.11 6.06 23.41 14.89 9.25 4.35 14.94 -8.32%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 6.00 0.00%
NAPS 3.71 3.69 3.65 3.52 3.45 3.41 3.40 5.97%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 71.57 26.27 123.68 92.50 58.35 26.86 128.80 -32.33%
EPS 11.59 5.36 20.69 13.16 8.17 3.84 13.07 -7.67%
DPS 5.30 5.30 0.00 0.00 0.00 0.00 5.30 0.00%
NAPS 3.279 3.2613 3.226 3.1111 3.0492 3.0139 3.005 5.97%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.77 3.24 2.80 3.53 3.30 3.33 3.56 -
P/RPS 3.42 10.90 2.00 3.37 5.00 10.96 2.44 25.16%
P/EPS 21.13 53.45 11.96 23.71 35.69 76.59 24.07 -8.29%
EY 4.73 1.87 8.36 4.22 2.80 1.31 4.15 9.08%
DY 2.17 1.85 0.00 0.00 0.00 0.00 1.69 18.08%
P/NAPS 0.75 0.88 0.77 1.00 0.96 0.98 1.05 -20.04%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 -
Price 3.39 2.92 3.02 3.12 3.55 3.86 3.25 -
P/RPS 4.19 9.82 2.16 2.98 5.38 12.70 2.23 52.09%
P/EPS 25.86 48.17 12.90 20.96 38.39 88.78 21.98 11.41%
EY 3.87 2.08 7.75 4.77 2.60 1.13 4.55 -10.20%
DY 1.77 2.05 0.00 0.00 0.00 0.00 1.85 -2.89%
P/NAPS 0.91 0.79 0.83 0.89 1.03 1.13 0.96 -3.49%

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