[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -70.6%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 3,517,218 2,630,545 1,659,367 763,954 3,662,964 2,736,447 2,186,543 37.32%
PBT 786,250 497,266 296,270 140,815 585,462 502,759 437,670 47.83%
Tax -154,061 -94,730 -40,507 -20,222 -161,272 -83,859 -66,184 75.73%
NP 632,189 402,536 255,763 120,593 424,190 418,900 371,486 42.58%
-
NP to SH 588,316 374,232 232,402 109,283 371,680 389,020 348,788 41.74%
-
Tax Rate 19.59% 19.05% 13.67% 14.36% 27.55% 16.68% 15.12% -
Total Cost 2,885,029 2,228,009 1,403,604 643,361 3,238,774 2,317,547 1,815,057 36.23%
-
Net Worth 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 7.14%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - 150,811 150,792 148,625 -
Div Payout % - - - - 40.58% 38.76% 42.61% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 7.14%
NOSH 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 2,513,527 2,481,507 0.85%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 17.97% 15.30% 15.41% 15.79% 11.58% 15.31% 16.99% -
ROE 6.41% 4.23% 2.68% 1.28% 4.35% 4.53% 4.22% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 139.93 104.66 66.02 30.39 145.73 108.88 88.27 35.99%
EPS 23.41 14.89 9.25 4.35 14.94 15.64 14.09 40.32%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
NAPS 3.65 3.52 3.45 3.41 3.40 3.42 3.34 6.10%
Adjusted Per Share Value based on latest NOSH - 2,513,527
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 126.98 94.97 59.91 27.58 132.24 98.79 78.94 37.32%
EPS 21.24 13.51 8.39 3.95 13.42 14.04 12.59 41.76%
DPS 0.00 0.00 0.00 0.00 5.44 5.44 5.37 -
NAPS 3.3121 3.1942 3.1306 3.0944 3.0853 3.103 2.9869 7.13%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.80 3.53 3.30 3.33 3.56 3.22 3.86 -
P/RPS 2.00 3.37 5.00 10.96 2.44 2.96 4.37 -40.64%
P/EPS 11.96 23.71 35.69 76.59 24.07 20.80 27.41 -42.50%
EY 8.36 4.22 2.80 1.31 4.15 4.81 3.65 73.84%
DY 0.00 0.00 0.00 0.00 1.69 1.86 1.55 -
P/NAPS 0.77 1.00 0.96 0.98 1.05 0.94 1.16 -23.92%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 24/06/20 25/03/20 -
Price 3.02 3.12 3.55 3.86 3.25 3.53 2.65 -
P/RPS 2.16 2.98 5.38 12.70 2.23 3.24 3.00 -19.68%
P/EPS 12.90 20.96 38.39 88.78 21.98 22.81 18.82 -22.27%
EY 7.75 4.77 2.60 1.13 4.55 4.38 5.31 28.69%
DY 0.00 0.00 0.00 0.00 1.85 1.70 2.26 -
P/NAPS 0.83 0.89 1.03 1.13 0.96 1.03 0.79 3.35%

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