[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 48.44%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 2,630,545 2,736,447 3,065,692 3,012,248 2,198,247 1,507,513 1,776,649 6.75%
PBT 497,266 502,759 685,164 781,555 645,552 570,530 667,669 -4.78%
Tax -94,730 -83,859 -119,598 -127,036 -112,875 -62,504 -97,203 -0.42%
NP 402,536 418,900 565,566 654,519 532,677 508,026 570,466 -5.64%
-
NP to SH 374,232 389,020 521,165 614,961 499,340 474,035 528,460 -5.58%
-
Tax Rate 19.05% 16.68% 17.46% 16.25% 17.49% 10.96% 14.56% -
Total Cost 2,228,009 2,317,547 2,500,126 2,357,729 1,665,570 999,487 1,206,183 10.75%
-
Net Worth 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6,668,750 6,038,205 6.56%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - 150,792 296,190 295,160 290,877 288,898 280,846 -
Div Payout % - 38.76% 56.83% 48.00% 58.25% 60.94% 53.14% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6,668,750 6,038,205 6.56%
NOSH 2,513,528 2,513,527 2,468,497 2,462,129 2,423,980 2,407,491 2,340,389 1.19%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 15.30% 15.31% 18.45% 21.73% 24.23% 33.70% 32.11% -
ROE 4.23% 4.53% 6.50% 7.94% 6.71% 7.11% 8.75% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 104.66 108.88 124.20 122.47 90.69 62.62 75.91 5.49%
EPS 14.89 15.64 21.12 25.03 20.60 19.69 22.58 -6.69%
DPS 0.00 6.00 12.00 12.00 12.00 12.00 12.00 -
NAPS 3.52 3.42 3.25 3.15 3.07 2.77 2.58 5.30%
Adjusted Per Share Value based on latest NOSH - 2,462,129
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 92.50 96.22 107.80 105.92 77.30 53.01 62.47 6.75%
EPS 13.16 13.68 18.33 21.62 17.56 16.67 18.58 -5.58%
DPS 0.00 5.30 10.41 10.38 10.23 10.16 9.88 -
NAPS 3.1111 3.0223 2.8207 2.7244 2.6167 2.3449 2.1232 6.56%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 3.53 3.22 3.50 5.14 5.27 4.75 5.23 -
P/RPS 3.37 2.96 2.82 4.20 5.81 7.59 6.89 -11.22%
P/EPS 23.71 20.80 16.58 20.56 25.58 24.12 23.16 0.39%
EY 4.22 4.81 6.03 4.86 3.91 4.15 4.32 -0.38%
DY 0.00 1.86 3.43 2.33 2.28 2.53 2.29 -
P/NAPS 1.00 0.94 1.08 1.63 1.72 1.71 2.03 -11.12%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 24/06/21 24/06/20 27/06/19 27/06/18 23/06/17 29/06/16 23/06/15 -
Price 3.12 3.53 3.72 3.22 5.45 4.81 4.94 -
P/RPS 2.98 3.24 3.00 2.63 6.01 7.68 6.51 -12.20%
P/EPS 20.96 22.81 17.62 12.88 26.46 24.43 21.88 -0.71%
EY 4.77 4.38 5.68 7.76 3.78 4.09 4.57 0.71%
DY 0.00 1.70 3.23 3.73 2.20 2.49 2.43 -
P/NAPS 0.89 1.03 1.14 1.02 1.78 1.74 1.91 -11.94%

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