[GAMUDA] QoQ Cumulative 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- 44.96%
YoY- 667.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative 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 4,816,731 2,749,647 1,306,620 4,920,829 3,216,077 2,035,447 154.52%
PBT 1,067,575 724,278 414,820 184,708 885,800 688,465 418,695 86.95%
Tax 937,485 1,027,248 1,109,179 1,140,344 -50,140 -106,809 -66,537 -
NP 2,005,060 1,751,526 1,523,999 1,325,052 835,660 581,656 352,158 219.87%
-
NP to SH 1,838,401 1,586,653 1,363,287 1,168,668 806,225 550,984 329,495 215.56%
-
Tax Rate -87.81% -141.83% -267.39% -617.38% 5.66% 15.51% 15.89% -
Total Cost 6,228,492 3,065,205 1,225,648 -18,432 4,085,169 2,634,421 1,683,289 139.80%
-
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 1,329,536 1,147,963 1,134,623 306,471 304,855 150,811 328.75%
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% 14.84% 13.47% 10.49% 8.14% 5.68% 3.53% -
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 309.32 181.14 105.39 50.67 192.68 126.59 80.98 144.95%
EPS 69.93 60.60 52.56 45.32 31.96 21.84 13.11 206.22%
DPS 50.00 50.00 44.00 44.00 12.00 12.00 6.00 312.63%
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 291.80 170.70 97.45 46.31 174.39 113.98 72.14 154.51%
EPS 65.15 56.23 48.31 41.42 28.57 19.53 11.68 215.51%
DPS 47.17 47.12 40.68 40.21 10.86 10.80 5.34 329.02%
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 2.29 3.72 7.60 1.95 2.94 3.42 -45.22%
P/EPS 6.23 6.95 7.50 8.50 11.88 17.15 21.13 -55.80%
EY 16.06 14.38 13.33 11.77 8.42 5.83 4.73 126.40%
DY 11.63 12.05 11.22 11.43 3.20 3.23 2.17 207.19%
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 2.35 3.93 7.12 2.00 2.70 4.19 -52.17%
P/EPS 6.24 7.12 7.92 7.97 12.20 15.77 25.86 -61.34%
EY 16.02 14.04 12.62 12.55 8.20 6.34 3.87 158.48%
DY 11.60 11.76 10.63 12.19 3.12 3.51 1.77 251.41%
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