[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2023 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jan-2023 [#2]
Profit Trend
QoQ- -41.67%
YoY- 313.75%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 12,270,900 5,499,294 4,070,894 3,318,734 4,373,086 4,058,020 3,549,160 22.95%
PBT 958,708 829,640 837,390 592,540 875,340 899,216 1,055,284 -1.58%
Tax -122,580 2,218,358 -133,074 -81,014 -132,368 -147,728 -171,704 -5.45%
NP 836,128 3,047,998 704,316 511,526 742,972 751,488 883,580 -0.91%
-
NP to SH 807,688 2,726,574 658,990 464,804 697,576 690,356 828,546 -0.42%
-
Tax Rate 12.79% -267.39% 15.89% 13.67% 15.12% 16.43% 16.27% -
Total Cost 11,434,772 2,451,296 3,366,578 2,807,208 3,630,114 3,306,532 2,665,580 27.45%
-
Net Worth 11,486,538 10,122,955 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7.26%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 327,407 2,295,927 301,623 - 297,251 296,165 294,681 1.76%
Div Payout % 40.54% 84.21% 45.77% - 42.61% 42.90% 35.57% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 11,486,538 10,122,955 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7.26%
NOSH 2,734,601 2,617,909 2,513,528 2,513,527 2,481,507 2,468,050 2,456,210 1.80%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 6.81% 55.43% 17.30% 15.41% 16.99% 18.52% 24.90% -
ROE 7.03% 26.93% 7.07% 5.36% 8.43% 8.82% 10.99% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 449.75 210.78 161.96 132.03 176.54 164.42 144.53 20.81%
EPS 29.84 105.12 26.22 18.50 28.18 27.98 33.76 -2.03%
DPS 12.00 88.00 12.00 0.00 12.00 12.00 12.00 0.00%
NAPS 4.21 3.88 3.71 3.45 3.34 3.17 3.07 5.40%
Adjusted Per Share Value based on latest NOSH - 2,617,909
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 443.12 198.59 147.01 119.84 157.92 146.54 128.17 22.95%
EPS 29.17 98.46 23.80 16.78 25.19 24.93 29.92 -0.42%
DPS 11.82 82.91 10.89 0.00 10.73 10.70 10.64 1.76%
NAPS 4.148 3.6556 3.3675 3.1315 2.9877 2.8253 2.7224 7.26%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 5.05 3.92 2.77 3.30 3.86 2.76 5.12 -
P/RPS 1.12 1.86 1.71 2.50 2.19 1.68 3.54 -17.44%
P/EPS 17.06 3.75 10.57 17.85 13.71 9.87 15.17 1.97%
EY 5.86 26.66 9.46 5.60 7.30 10.13 6.59 -1.93%
DY 2.38 22.45 4.33 0.00 3.11 4.35 2.34 0.28%
P/NAPS 1.20 1.01 0.75 0.96 1.16 0.87 1.67 -5.35%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 23/03/23 23/03/22 30/03/21 25/03/20 27/03/19 23/03/18 -
Price 5.27 4.14 3.39 3.55 2.65 2.80 5.12 -
P/RPS 1.17 1.96 2.09 2.69 1.50 1.70 3.54 -16.84%
P/EPS 17.80 3.96 12.93 19.20 9.41 10.01 15.17 2.69%
EY 5.62 25.24 7.73 5.21 10.63 9.99 6.59 -2.61%
DY 2.28 21.26 3.54 0.00 4.53 4.29 2.34 -0.43%
P/NAPS 1.25 1.07 0.91 1.03 0.79 0.88 1.67 -4.71%

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