[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 34.87%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 3,055,816 4,383,316 3,615,528 3,087,292 2,019,524 2,051,180 2,278,544 5.00%
PBT 563,260 871,860 904,644 1,037,304 822,588 770,200 915,352 -7.76%
Tax -80,888 -129,496 -158,856 -166,204 -122,460 -78,748 -116,776 -5.93%
NP 482,372 742,364 745,788 871,100 700,128 691,452 798,576 -8.05%
-
NP to SH 437,132 694,460 688,152 812,068 648,592 644,932 743,396 -8.46%
-
Tax Rate 14.36% 14.85% 17.56% 16.02% 14.89% 10.22% 12.76% -
Total Cost 2,573,444 3,640,952 2,869,740 2,216,192 1,319,396 1,359,728 1,479,968 9.64%
-
Net Worth 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 7.05%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - 593,538 592,383 588,983 580,828 577,551 557,547 -
Div Payout % - 85.47% 86.08% 72.53% 89.55% 89.55% 75.00% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 7.05%
NOSH 2,513,527 2,473,407 2,468,264 2,455,000 2,420,119 2,406,462 2,323,112 1.32%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 15.79% 16.94% 20.63% 28.22% 34.67% 33.71% 35.05% -
ROE 5.10% 8.38% 8.82% 10.61% 9.08% 9.71% 13.06% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 121.57 177.24 146.48 125.80 83.45 85.24 98.08 3.63%
EPS 17.40 28.08 27.88 33.08 26.80 26.80 32.00 -9.64%
DPS 0.00 24.00 24.00 24.00 24.00 24.00 24.00 -
NAPS 3.41 3.35 3.16 3.12 2.95 2.76 2.45 5.65%
Adjusted Per Share Value based on latest NOSH - 2,455,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 107.45 154.13 127.13 108.56 71.01 72.13 80.12 5.00%
EPS 15.37 24.42 24.20 28.55 22.81 22.68 26.14 -8.46%
DPS 0.00 20.87 20.83 20.71 20.42 20.31 19.61 -
NAPS 3.0139 2.9132 2.7426 2.6924 2.5104 2.3355 2.0013 7.05%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 3.33 3.74 2.39 5.25 4.91 4.50 5.12 -
P/RPS 2.74 2.11 1.63 4.17 5.88 5.28 5.22 -10.17%
P/EPS 19.15 13.32 8.57 15.87 18.32 16.79 16.00 3.03%
EY 5.22 7.51 11.67 6.30 5.46 5.96 6.25 -2.95%
DY 0.00 6.42 10.04 4.57 4.89 5.33 4.69 -
P/NAPS 0.98 1.12 0.76 1.68 1.66 1.63 2.09 -11.84%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 13/12/19 14/12/18 15/12/17 16/12/16 16/12/15 16/12/14 -
Price 3.86 3.78 2.28 4.75 4.81 4.40 4.80 -
P/RPS 3.18 2.13 1.56 3.78 5.76 5.16 4.89 -6.91%
P/EPS 22.20 13.46 8.18 14.35 17.95 16.42 15.00 6.74%
EY 4.51 7.43 12.23 6.97 5.57 6.09 6.67 -6.30%
DY 0.00 6.35 10.53 5.05 4.99 5.45 5.00 -
P/NAPS 1.13 1.13 0.72 1.52 1.63 1.59 1.96 -8.76%

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