[GAMUDA] QoQ TTM Result on 31-Jan-2022 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 8.55%
YoY- 168.48%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 5,649,000 5,089,494 4,102,750 3,893,298 3,500,378 3,517,218 3,557,062 36.00%
PBT 1,001,415 1,008,220 977,449 908,675 836,948 786,250 579,969 43.78%
Tax 995,060 -172,560 -166,140 -180,091 -161,115 -154,061 -172,143 -
NP 1,996,475 835,660 811,309 728,584 675,833 632,189 407,826 187.47%
-
NP to SH 1,822,524 806,225 765,068 685,409 631,402 588,316 356,892 195.66%
-
Tax Rate -99.37% 17.12% 17.00% 19.82% 19.25% 19.59% 29.68% -
Total Cost 3,652,525 4,253,834 3,291,441 3,164,714 2,824,545 2,885,029 3,149,236 10.35%
-
Net Worth 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 16.55%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 1,287,051 303,239 303,239 150,811 150,811 - - -
Div Payout % 70.62% 37.61% 39.64% 22.00% 23.89% - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 16.55%
NOSH 2,591,069 2,553,930 2,553,930 2,513,528 2,513,528 2,513,528 2,513,528 2.04%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 35.34% 16.42% 19.77% 18.71% 19.31% 17.97% 11.47% -
ROE 16.36% 8.14% 7.88% 7.35% 6.81% 6.41% 4.03% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 219.06 199.28 161.50 154.89 139.26 139.93 141.52 33.70%
EPS 70.68 31.57 30.12 27.27 25.12 23.41 14.20 190.67%
DPS 49.91 12.00 12.00 6.00 6.00 0.00 0.00 -
NAPS 4.32 3.88 3.82 3.71 3.69 3.65 3.52 14.58%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 203.96 183.76 148.13 140.57 126.38 126.99 128.43 36.00%
EPS 65.80 29.11 27.62 24.75 22.80 21.24 12.89 195.59%
DPS 46.47 10.95 10.95 5.45 5.45 0.00 0.00 -
NAPS 4.0222 3.5778 3.5039 3.3669 3.3488 3.3125 3.1945 16.55%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 3.85 3.75 3.72 2.77 3.24 2.80 3.53 -
P/RPS 1.76 1.88 2.30 1.79 2.33 2.00 2.49 -20.60%
P/EPS 5.45 11.88 12.35 10.16 12.90 11.96 24.86 -63.54%
EY 18.36 8.42 8.10 9.84 7.75 8.36 4.02 174.51%
DY 12.96 3.20 3.23 2.17 1.85 0.00 0.00 -
P/NAPS 0.89 0.97 0.97 0.75 0.88 0.77 1.00 -7.45%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 16/12/22 29/09/22 29/06/22 23/03/22 21/12/21 29/09/21 24/06/21 -
Price 3.61 3.85 3.42 3.39 2.92 3.02 3.12 -
P/RPS 1.65 1.93 2.12 2.19 2.10 2.16 2.20 -17.40%
P/EPS 5.11 12.20 11.36 12.43 11.62 12.90 21.97 -62.07%
EY 19.58 8.20 8.81 8.04 8.60 7.75 4.55 163.86%
DY 13.83 3.12 3.51 1.77 2.05 0.00 0.00 -
P/NAPS 0.84 0.99 0.90 0.91 0.79 0.83 0.89 -3.77%

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