[GAMUDA] QoQ Cumulative 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- -74.1%
YoY- 39.43%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative 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 3,216,077 2,035,447 747,114 3,517,218 2,630,545 1,659,367 106.82%
PBT 885,800 688,465 418,695 191,513 786,250 497,266 296,270 107.95%
Tax -50,140 -106,809 -66,537 -27,276 -154,061 -94,730 -40,507 15.32%
NP 835,660 581,656 352,158 164,237 632,189 402,536 255,763 120.66%
-
NP to SH 806,225 550,984 329,495 152,369 588,316 374,232 232,402 129.68%
-
Tax Rate 5.66% 15.51% 15.89% 14.24% 19.59% 19.05% 13.67% -
Total Cost 4,085,169 2,634,421 1,683,289 582,877 2,885,029 2,228,009 1,403,604 104.24%
-
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 306,471 304,855 150,811 150,811 - - - -
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% 5.68% 3.53% 1.64% 6.41% 4.23% 2.68% -
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 192.68 126.59 80.98 29.72 139.93 104.66 66.02 104.62%
EPS 31.96 21.84 13.11 6.06 23.41 14.89 9.25 129.06%
DPS 12.00 12.00 6.00 6.00 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 174.39 113.98 72.14 26.48 124.65 93.23 58.81 106.81%
EPS 28.57 19.53 11.68 5.40 20.85 13.26 8.24 129.60%
DPS 10.86 10.80 5.34 5.34 0.00 0.00 0.00 -
NAPS 3.5118 3.4393 3.3048 3.287 3.2514 3.1356 3.0732 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 2.94 3.42 10.90 2.00 3.37 5.00 -46.71%
P/EPS 11.88 17.15 21.13 53.45 11.96 23.71 35.69 -52.06%
EY 8.42 5.83 4.73 1.87 8.36 4.22 2.80 108.75%
DY 3.20 3.23 2.17 1.85 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 2.70 4.19 9.82 2.16 2.98 5.38 -48.39%
P/EPS 12.20 15.77 25.86 48.17 12.90 20.96 38.39 -53.52%
EY 8.20 6.34 3.87 2.08 7.75 4.77 2.60 115.51%
DY 3.12 3.51 1.77 2.05 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