[GAMUDA] QoQ TTM 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- 7.32%
YoY- 105.44%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 5,089,494 4,102,750 3,893,298 3,500,378 3,517,218 3,557,062 3,135,788 38.23%
PBT 1,008,220 977,449 908,675 836,948 786,250 579,969 444,062 73.00%
Tax -172,560 -166,140 -180,091 -161,115 -154,061 -172,143 -135,595 17.48%
NP 835,660 811,309 728,584 675,833 632,189 407,826 308,467 94.68%
-
NP to SH 806,225 765,068 685,409 631,402 588,316 356,892 255,294 115.70%
-
Tax Rate 17.12% 17.00% 19.82% 19.25% 19.59% 29.68% 30.54% -
Total Cost 4,253,834 3,291,441 3,164,714 2,824,545 2,885,029 3,149,236 2,827,321 31.39%
-
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 303,239 303,239 150,811 150,811 - - - -
Div Payout % 37.61% 39.64% 22.00% 23.89% - - - -
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 16.42% 19.77% 18.71% 19.31% 17.97% 11.47% 9.84% -
ROE 8.14% 7.88% 7.35% 6.81% 6.41% 4.03% 2.94% -
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 199.28 161.50 154.89 139.26 139.93 141.52 124.76 36.76%
EPS 31.57 30.12 27.27 25.12 23.41 14.20 10.16 113.38%
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 178.96 144.26 136.90 123.08 123.68 125.08 110.26 38.23%
EPS 28.35 26.90 24.10 22.20 20.69 12.55 8.98 115.65%
DPS 10.66 10.66 5.30 5.30 0.00 0.00 0.00 -
NAPS 3.4844 3.4124 3.279 3.2613 3.226 3.1111 3.0492 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 1.88 2.30 1.79 2.33 2.00 2.49 2.65 -20.50%
P/EPS 11.88 12.35 10.16 12.90 11.96 24.86 32.49 -48.95%
EY 8.42 8.10 9.84 7.75 8.36 4.02 3.08 95.87%
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 1.93 2.12 2.19 2.10 2.16 2.20 2.85 -22.93%
P/EPS 12.20 11.36 12.43 11.62 12.90 21.97 34.95 -50.51%
EY 8.20 8.81 8.04 8.60 7.75 4.55 2.86 102.21%
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