[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2021 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 112.66%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 747,114 3,517,218 2,630,545 1,659,367 763,954 3,662,964 2,736,447 -57.81%
PBT 191,513 786,250 497,266 296,270 140,815 585,462 502,759 -47.35%
Tax -27,276 -154,061 -94,730 -40,507 -20,222 -161,272 -83,859 -52.60%
NP 164,237 632,189 402,536 255,763 120,593 424,190 418,900 -46.34%
-
NP to SH 152,369 588,316 374,232 232,402 109,283 371,680 389,020 -46.37%
-
Tax Rate 14.24% 19.59% 19.05% 13.67% 14.36% 27.55% 16.68% -
Total Cost 582,877 2,885,029 2,228,009 1,403,604 643,361 3,238,774 2,317,547 -60.05%
-
Net Worth 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 5.19%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 150,811 - - - - 150,811 150,792 0.00%
Div Payout % 98.98% - - - - 40.58% 38.76% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 5.19%
NOSH 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 2,513,527 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 21.98% 17.97% 15.30% 15.41% 15.79% 11.58% 15.31% -
ROE 1.64% 6.41% 4.23% 2.68% 1.28% 4.35% 4.53% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 29.72 139.93 104.66 66.02 30.39 145.73 108.88 -57.82%
EPS 6.06 23.41 14.89 9.25 4.35 14.94 15.64 -46.75%
DPS 6.00 0.00 0.00 0.00 0.00 6.00 6.00 0.00%
NAPS 3.69 3.65 3.52 3.45 3.41 3.40 3.42 5.18%
Adjusted Per Share Value based on latest NOSH - 2,513,527
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 26.48 124.65 93.23 58.81 27.07 129.82 96.98 -57.81%
EPS 5.40 20.85 13.26 8.24 3.87 13.17 13.79 -46.38%
DPS 5.34 0.00 0.00 0.00 0.00 5.34 5.34 0.00%
NAPS 3.287 3.2514 3.1356 3.0732 3.0376 3.0287 3.0461 5.19%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 3.24 2.80 3.53 3.30 3.33 3.56 3.22 -
P/RPS 10.90 2.00 3.37 5.00 10.96 2.44 2.96 137.89%
P/EPS 53.45 11.96 23.71 35.69 76.59 24.07 20.80 87.28%
EY 1.87 8.36 4.22 2.80 1.31 4.15 4.81 -46.64%
DY 1.85 0.00 0.00 0.00 0.00 1.69 1.86 -0.35%
P/NAPS 0.88 0.77 1.00 0.96 0.98 1.05 0.94 -4.29%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 24/06/20 -
Price 2.92 3.02 3.12 3.55 3.86 3.25 3.53 -
P/RPS 9.82 2.16 2.98 5.38 12.70 2.23 3.24 109.01%
P/EPS 48.17 12.90 20.96 38.39 88.78 21.98 22.81 64.37%
EY 2.08 7.75 4.77 2.60 1.13 4.55 4.38 -39.04%
DY 2.05 0.00 0.00 0.00 0.00 1.85 1.70 13.25%
P/NAPS 0.79 0.83 0.89 1.03 1.13 0.96 1.03 -16.16%

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