[GAMUDA] QoQ TTM Result on 31-Oct-2024 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
12-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2025
Quarter
31-Oct-2024 [#1]
Profit Trend
QoQ- 1.13%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 14,678,155 13,346,712 12,042,352 11,619,355 9,731,583 8,233,552 6,690,148 68.44%
PBT 1,116,762 1,097,381 1,091,532 1,132,109 1,122,597 1,067,575 1,044,033 4.57%
Tax -156,206 -155,070 -177,461 -232,984 -240,718 937,485 961,497 -
NP 960,556 942,311 914,071 899,125 881,879 2,005,060 2,005,530 -38.64%
-
NP to SH 922,484 912,133 891,388 878,958 864,775 1,838,401 1,841,894 -36.80%
-
Tax Rate 13.99% 14.13% 16.26% 20.58% 21.44% -87.81% -92.09% -
Total Cost 13,717,599 12,404,401 11,128,281 10,720,230 8,849,704 6,228,492 4,684,618 104.01%
-
Net Worth 11,632,380 11,365,425 11,570,586 11,486,538 11,122,490 10,807,049 10,689,469 5.77%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 417,295 438,003 438,003 320,739 320,739 1,294,167 1,294,167 -52.81%
Div Payout % 45.24% 48.02% 49.14% 36.49% 37.09% 70.40% 70.26% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 11,632,380 11,365,425 11,570,586 11,486,538 11,122,490 10,807,049 10,689,469 5.77%
NOSH 2,809,753 2,772,054 2,769,642 2,734,601 2,698,138 2,662,493 2,659,570 3.71%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 6.54% 7.06% 7.59% 7.74% 9.06% 24.35% 29.98% -
ROE 7.93% 8.03% 7.70% 7.65% 7.78% 17.01% 17.23% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 522.40 481.47 435.04 425.87 362.23 309.32 251.60 62.39%
EPS 32.83 32.90 32.20 32.22 32.19 69.07 69.27 -39.07%
DPS 14.85 15.80 15.82 11.76 11.94 48.62 48.67 -54.51%
NAPS 4.14 4.10 4.18 4.21 4.14 4.06 4.02 1.97%
Adjusted Per Share Value based on latest NOSH - 2,809,753
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 517.37 470.44 424.46 409.55 343.02 290.21 235.81 68.44%
EPS 32.52 32.15 31.42 30.98 30.48 64.80 64.92 -36.79%
DPS 14.71 15.44 15.44 11.31 11.31 45.62 45.62 -52.81%
NAPS 4.1001 4.006 4.0784 4.0487 3.9204 3.8092 3.7678 5.76%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 8.54 7.86 5.31 5.05 4.64 4.30 4.15 -
P/RPS 1.63 1.63 1.22 1.19 1.28 1.39 1.65 -0.80%
P/EPS 26.01 23.89 16.49 15.68 14.42 6.23 5.99 164.97%
EY 3.84 4.19 6.06 6.38 6.94 16.06 16.69 -62.28%
DY 1.74 2.01 2.98 2.33 2.57 11.31 11.73 -71.81%
P/NAPS 2.06 1.92 1.27 1.20 1.12 1.06 1.03 58.40%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 12/12/24 26/09/24 25/06/24 27/03/24 06/12/23 27/09/23 22/06/23 -
Price 9.60 8.01 6.50 5.27 4.41 4.31 4.25 -
P/RPS 1.84 1.66 1.49 1.24 1.22 1.39 1.69 5.80%
P/EPS 29.24 24.34 20.18 16.36 13.70 6.24 6.14 181.72%
EY 3.42 4.11 4.95 6.11 7.30 16.02 16.30 -64.52%
DY 1.55 1.97 2.43 2.23 2.71 11.28 11.45 -73.47%
P/NAPS 2.32 1.95 1.56 1.25 1.07 1.06 1.06 68.17%

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