[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 2.03%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 3,318,734 4,373,086 4,058,020 3,549,160 2,717,522 2,080,446 2,445,746 5.21%
PBT 592,540 875,340 899,216 1,055,284 848,522 769,468 917,282 -7.01%
Tax -81,014 -132,368 -147,728 -171,704 -140,084 -83,704 -130,820 -7.66%
NP 511,526 742,972 751,488 883,580 708,438 685,764 786,462 -6.91%
-
NP to SH 464,804 697,576 690,356 828,546 656,816 642,692 736,054 -7.36%
-
Tax Rate 13.67% 15.12% 16.43% 16.27% 16.51% 10.88% 14.26% -
Total Cost 2,807,208 3,630,114 3,306,532 2,665,580 2,009,084 1,394,682 1,659,284 9.15%
-
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 6.55%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 297,251 296,165 294,681 290,626 288,634 279,868 -
Div Payout % - 42.61% 42.90% 35.57% 44.25% 44.91% 38.02% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 6.55%
NOSH 2,513,527 2,481,507 2,468,050 2,456,210 2,421,887 2,405,284 2,332,237 1.25%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.41% 16.99% 18.52% 24.90% 26.07% 32.96% 32.16% -
ROE 5.36% 8.43% 8.82% 10.99% 9.04% 9.68% 12.43% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 132.03 176.54 164.42 144.53 112.21 86.49 104.87 3.90%
EPS 18.50 28.18 27.98 33.76 27.12 26.72 31.56 -8.50%
DPS 0.00 12.00 12.00 12.00 12.00 12.00 12.00 -
NAPS 3.45 3.34 3.17 3.07 3.00 2.76 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 2,456,210
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 119.83 157.89 146.52 128.15 98.12 75.12 88.31 5.21%
EPS 16.78 25.19 24.93 29.92 23.71 23.20 26.58 -7.37%
DPS 0.00 10.73 10.69 10.64 10.49 10.42 10.10 -
NAPS 3.131 2.9872 2.8248 2.722 2.6233 2.3969 2.1389 6.55%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.30 3.86 2.76 5.12 4.81 4.57 5.07 -
P/RPS 2.50 2.19 1.68 3.54 4.29 5.28 4.83 -10.38%
P/EPS 17.85 13.71 9.87 15.17 17.74 17.10 16.06 1.77%
EY 5.60 7.30 10.13 6.59 5.64 5.85 6.22 -1.73%
DY 0.00 3.11 4.35 2.34 2.49 2.63 2.37 -
P/NAPS 0.96 1.16 0.87 1.67 1.60 1.66 2.00 -11.50%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 -
Price 3.55 2.65 2.80 5.12 5.25 4.81 5.20 -
P/RPS 2.69 1.50 1.70 3.54 4.68 5.56 4.96 -9.68%
P/EPS 19.20 9.41 10.01 15.17 19.36 18.00 16.48 2.57%
EY 5.21 10.63 9.99 6.59 5.17 5.56 6.07 -2.51%
DY 0.00 4.53 4.29 2.34 2.29 2.49 2.31 -
P/NAPS 1.03 0.79 0.88 1.67 1.75 1.74 2.05 -10.82%

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