[GAMUDA] QoQ TTM Result on 30-Apr-2022 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 11.62%
YoY- 114.37%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 5,803,694 5,649,000 5,089,494 4,102,750 3,893,298 3,500,378 3,517,218 39.51%
PBT 1,004,345 1,001,415 1,008,220 977,449 908,675 836,948 786,250 17.67%
Tax 1,003,156 995,060 -172,560 -166,140 -180,091 -161,115 -154,061 -
NP 2,007,501 1,996,475 835,660 811,309 728,584 675,833 632,189 115.58%
-
NP to SH 1,840,017 1,822,524 806,225 765,068 685,409 631,402 588,316 113.42%
-
Tax Rate -99.88% -99.37% 17.12% 17.00% 19.82% 19.25% 19.59% -
Total Cost 3,796,193 3,652,525 4,253,834 3,291,441 3,164,714 2,824,545 2,885,029 20.01%
-
Net Worth 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 6.76%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 1,287,051 1,287,051 303,239 303,239 150,811 150,811 - -
Div Payout % 69.95% 70.62% 37.61% 39.64% 22.00% 23.89% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 6.76%
NOSH 2,617,909 2,591,069 2,553,930 2,553,930 2,513,528 2,513,528 2,513,528 2.74%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 34.59% 35.34% 16.42% 19.77% 18.71% 19.31% 17.97% -
ROE 18.18% 16.36% 8.14% 7.88% 7.35% 6.81% 6.41% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 222.45 219.06 199.28 161.50 154.89 139.26 139.93 36.09%
EPS 70.53 70.68 31.57 30.12 27.27 25.12 23.41 108.18%
DPS 49.33 49.91 12.00 12.00 6.00 6.00 0.00 -
NAPS 3.88 4.32 3.88 3.82 3.71 3.69 3.65 4.14%
Adjusted Per Share Value based on latest NOSH - 2,553,930
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 205.68 200.20 180.37 145.40 137.98 124.05 124.65 39.50%
EPS 65.21 64.59 28.57 27.11 24.29 22.38 20.85 113.42%
DPS 45.61 45.61 10.75 10.75 5.34 5.34 0.00 -
NAPS 3.5876 3.948 3.5118 3.4393 3.3048 3.287 3.2514 6.76%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 3.92 3.85 3.75 3.72 2.77 3.24 2.80 -
P/RPS 1.76 1.76 1.88 2.30 1.79 2.33 2.00 -8.14%
P/EPS 5.56 5.45 11.88 12.35 10.16 12.90 11.96 -39.90%
EY 17.99 18.36 8.42 8.10 9.84 7.75 8.36 66.44%
DY 12.58 12.96 3.20 3.23 2.17 1.85 0.00 -
P/NAPS 1.01 0.89 0.97 0.97 0.75 0.88 0.77 19.76%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 23/03/23 16/12/22 29/09/22 29/06/22 23/03/22 21/12/21 29/09/21 -
Price 4.14 3.61 3.85 3.42 3.39 2.92 3.02 -
P/RPS 1.86 1.65 1.93 2.12 2.19 2.10 2.16 -9.46%
P/EPS 5.87 5.11 12.20 11.36 12.43 11.62 12.90 -40.75%
EY 17.04 19.58 8.20 8.81 8.04 8.60 7.75 68.84%
DY 11.92 13.83 3.12 3.51 1.77 2.05 0.00 -
P/NAPS 1.07 0.84 0.99 0.90 0.91 0.79 0.83 18.39%

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