[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2020 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 100.9%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 2,749,647 2,035,447 1,659,367 2,186,543 2,029,010 1,774,580 1,358,761 12.46%
PBT 414,820 418,695 296,270 437,670 449,608 527,642 424,261 -0.37%
Tax 1,109,179 -66,537 -40,507 -66,184 -73,864 -85,852 -70,042 -
NP 1,523,999 352,158 255,763 371,486 375,744 441,790 354,219 27.51%
-
NP to SH 1,363,287 329,495 232,402 348,788 345,178 414,273 328,408 26.75%
-
Tax Rate -267.39% 15.89% 13.67% 15.12% 16.43% 16.27% 16.51% -
Total Cost 1,225,648 1,683,289 1,403,604 1,815,057 1,653,266 1,332,790 1,004,542 3.36%
-
Net Worth 10,122,955 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 5.68%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 1,147,963 150,811 - 148,625 148,082 147,340 145,313 41.10%
Div Payout % 84.21% 45.77% - 42.61% 42.90% 35.57% 44.25% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 10,122,955 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 5.68%
NOSH 2,617,909 2,513,528 2,513,527 2,481,507 2,468,050 2,456,210 2,421,887 1.30%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 55.43% 17.30% 15.41% 16.99% 18.52% 24.90% 26.07% -
ROE 13.47% 3.53% 2.68% 4.22% 4.41% 5.50% 4.52% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 105.39 80.98 66.02 88.27 82.21 72.26 56.10 11.07%
EPS 52.56 13.11 9.25 14.09 13.99 16.88 13.56 25.32%
DPS 44.00 6.00 0.00 6.00 6.00 6.00 6.00 39.36%
NAPS 3.88 3.71 3.45 3.34 3.17 3.07 3.00 4.37%
Adjusted Per Share Value based on latest NOSH - 2,481,507
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 96.69 71.57 58.35 76.89 71.35 62.40 47.78 12.46%
EPS 47.94 11.59 8.17 12.26 12.14 14.57 11.55 26.75%
DPS 40.37 5.30 0.00 5.23 5.21 5.18 5.11 41.10%
NAPS 3.5595 3.279 3.0492 2.9092 2.7511 2.6509 2.5548 5.68%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 3.92 2.77 3.30 3.86 2.76 5.12 4.81 -
P/RPS 3.72 3.42 5.00 4.37 3.36 7.09 8.57 -12.97%
P/EPS 7.50 21.13 35.69 27.41 19.73 30.35 35.47 -22.80%
EY 13.33 4.73 2.80 3.65 5.07 3.29 2.82 29.53%
DY 11.22 2.17 0.00 1.55 2.17 1.17 1.25 44.13%
P/NAPS 1.01 0.75 0.96 1.16 0.87 1.67 1.60 -7.37%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 23/03/23 23/03/22 30/03/21 25/03/20 27/03/19 23/03/18 23/03/17 -
Price 4.14 3.39 3.55 2.65 2.80 5.12 5.25 -
P/RPS 3.93 4.19 5.38 3.00 3.41 7.09 9.36 -13.46%
P/EPS 7.92 25.86 38.39 18.82 20.02 30.35 38.72 -23.23%
EY 12.62 3.87 2.60 5.31 4.99 3.29 2.58 30.27%
DY 10.63 1.77 0.00 2.26 2.14 1.17 1.14 45.05%
P/NAPS 1.07 0.91 1.03 0.79 0.88 1.67 1.75 -7.86%

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