[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 11.53%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 4,816,731 3,216,077 2,630,545 2,736,447 3,065,692 3,012,248 2,198,247 13.96%
PBT 724,278 688,465 497,266 502,759 685,164 781,555 645,552 1.93%
Tax 1,027,248 -106,809 -94,730 -83,859 -119,598 -127,036 -112,875 -
NP 1,751,526 581,656 402,536 418,900 565,566 654,519 532,677 21.93%
-
NP to SH 1,586,653 550,984 374,232 389,020 521,165 614,961 499,340 21.23%
-
Tax Rate -141.83% 15.51% 19.05% 16.68% 17.46% 16.25% 17.49% -
Total Cost 3,065,205 2,634,421 2,228,009 2,317,547 2,500,126 2,357,729 1,665,570 10.69%
-
Net Worth 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6.21%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 1,329,536 304,855 - 150,792 296,190 295,160 290,877 28.80%
Div Payout % 83.80% 55.33% - 38.76% 56.83% 48.00% 58.25% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6.21%
NOSH 2,659,570 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 2,423,980 1.55%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 36.36% 18.09% 15.30% 15.31% 18.45% 21.73% 24.23% -
ROE 14.84% 5.68% 4.23% 4.53% 6.50% 7.94% 6.71% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 181.14 126.59 104.66 108.88 124.20 122.47 90.69 12.21%
EPS 60.60 21.84 14.89 15.64 21.12 25.03 20.60 19.69%
DPS 50.00 12.00 0.00 6.00 12.00 12.00 12.00 26.83%
NAPS 4.02 3.82 3.52 3.42 3.25 3.15 3.07 4.59%
Adjusted Per Share Value based on latest NOSH - 2,513,527
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 170.70 113.98 93.23 96.98 108.65 106.75 77.91 13.95%
EPS 56.23 19.53 13.26 13.79 18.47 21.79 17.70 21.23%
DPS 47.12 10.80 0.00 5.34 10.50 10.46 10.31 28.80%
NAPS 3.7883 3.4393 3.1356 3.0461 2.8429 2.7459 2.6373 6.21%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 4.15 3.72 3.53 3.22 3.50 5.14 5.27 -
P/RPS 2.29 2.94 3.37 2.96 2.82 4.20 5.81 -14.36%
P/EPS 6.95 17.15 23.71 20.80 16.58 20.56 25.58 -19.51%
EY 14.38 5.83 4.22 4.81 6.03 4.86 3.91 24.22%
DY 12.05 3.23 0.00 1.86 3.43 2.33 2.28 31.96%
P/NAPS 1.03 0.97 1.00 0.94 1.08 1.63 1.72 -8.18%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 22/06/23 29/06/22 24/06/21 24/06/20 27/06/19 27/06/18 23/06/17 -
Price 4.25 3.42 3.12 3.53 3.72 3.22 5.45 -
P/RPS 2.35 2.70 2.98 3.24 3.00 2.63 6.01 -14.48%
P/EPS 7.12 15.77 20.96 22.81 17.62 12.88 26.46 -19.64%
EY 14.04 6.34 4.77 4.38 5.68 7.76 3.78 24.43%
DY 11.76 3.51 0.00 1.70 3.23 3.73 2.20 32.21%
P/NAPS 1.06 0.90 0.89 1.03 1.14 1.02 1.78 -8.27%

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