[GAMUDA] YoY Annualized Quarter 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- 3.6%
YoY- 39.43%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 16,544,376 11,218,604 5,226,480 2,988,456 3,055,816 4,383,316 3,615,528 28.81%
PBT 1,036,444 958,920 738,832 766,052 563,260 871,860 904,644 2.29%
Tax -155,980 -151,436 4,561,376 -109,104 -80,888 -129,496 -158,856 -0.30%
NP 880,464 807,484 5,300,208 656,948 482,372 742,364 745,788 2.80%
-
NP to SH 821,572 780,168 4,674,672 609,476 437,132 694,460 688,152 2.99%
-
Tax Rate 15.05% 15.79% -617.38% 14.24% 14.36% 14.85% 17.56% -
Total Cost 15,663,912 10,411,120 -73,728 2,331,508 2,573,444 3,640,952 2,869,740 32.65%
-
Net Worth 11,632,380 11,122,490 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 6.88%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 561,950 644,782 4,538,494 603,246 - 593,538 592,383 -0.87%
Div Payout % 68.40% 82.65% 97.09% 98.98% - 85.47% 86.08% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 11,632,380 11,122,490 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 6.88%
NOSH 2,809,753 2,698,138 2,591,069 2,513,528 2,513,527 2,473,407 2,468,264 2.18%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 5.32% 7.20% 101.41% 21.98% 15.79% 16.94% 20.63% -
ROE 7.06% 7.01% 41.96% 6.57% 5.10% 8.38% 8.82% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 588.82 417.58 202.68 118.89 121.57 177.24 146.48 26.06%
EPS 29.24 29.04 181.28 24.24 17.40 28.08 27.88 0.79%
DPS 20.00 24.00 176.00 24.00 0.00 24.00 24.00 -2.99%
NAPS 4.14 4.14 4.32 3.69 3.41 3.35 3.16 4.60%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 581.75 394.48 183.78 105.08 107.45 154.13 127.13 28.81%
EPS 28.89 27.43 164.38 21.43 15.37 24.42 24.20 2.99%
DPS 19.76 22.67 159.59 21.21 0.00 20.87 20.83 -0.87%
NAPS 4.0903 3.911 3.9171 3.2613 3.0139 2.9132 2.7426 6.88%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 8.54 4.64 3.85 3.24 3.33 3.74 2.39 -
P/RPS 1.45 1.11 1.90 2.73 2.74 2.11 1.63 -1.92%
P/EPS 29.21 15.98 2.12 13.36 19.15 13.32 8.57 22.65%
EY 3.42 6.26 47.09 7.48 5.22 7.51 11.67 -18.48%
DY 2.34 5.17 45.71 7.41 0.00 6.42 10.04 -21.53%
P/NAPS 2.06 1.12 0.89 0.88 0.98 1.12 0.76 18.06%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 12/12/24 06/12/23 16/12/22 21/12/21 21/12/20 13/12/19 14/12/18 -
Price 9.60 4.41 3.61 2.92 3.86 3.78 2.28 -
P/RPS 1.63 1.06 1.78 2.46 3.18 2.13 1.56 0.73%
P/EPS 32.83 15.19 1.99 12.04 22.20 13.46 8.18 26.03%
EY 3.05 6.58 50.22 8.30 4.51 7.43 12.23 -20.64%
DY 2.08 5.44 48.75 8.22 0.00 6.35 10.53 -23.66%
P/NAPS 2.32 1.07 0.84 0.79 1.13 1.13 0.72 21.51%

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