[GAMUDA] YoY Cumulative 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- -66.28%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 763,954 1,095,829 903,882 771,823 504,881 512,795 569,636 5.00%
PBT 140,815 217,965 226,161 259,326 205,647 192,550 228,838 -7.76%
Tax -20,222 -32,374 -39,714 -41,551 -30,615 -19,687 -29,194 -5.93%
NP 120,593 185,591 186,447 217,775 175,032 172,863 199,644 -8.05%
-
NP to SH 109,283 173,615 172,038 203,017 162,148 161,233 185,849 -8.46%
-
Tax Rate 14.36% 14.85% 17.56% 16.02% 14.89% 10.22% 12.76% -
Total Cost 643,361 910,238 717,435 554,048 329,849 339,932 369,992 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 - 148,384 148,095 147,245 145,207 144,387 139,386 -
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 1.28% 2.10% 2.21% 2.65% 2.27% 2.43% 3.27% -
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 30.39 44.31 36.62 31.45 20.86 21.31 24.52 3.63%
EPS 4.35 7.02 6.97 8.27 6.70 6.70 8.00 -9.64%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
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 26.86 38.53 31.78 27.14 17.75 18.03 20.03 5.00%
EPS 3.84 6.10 6.05 7.14 5.70 5.67 6.54 -8.48%
DPS 0.00 5.22 5.21 5.18 5.11 5.08 4.90 -
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 10.96 8.44 6.53 16.69 23.54 21.12 20.88 -10.17%
P/EPS 76.59 53.27 34.29 63.46 73.28 67.16 64.00 3.03%
EY 1.31 1.88 2.92 1.58 1.36 1.49 1.56 -2.86%
DY 0.00 1.60 2.51 1.14 1.22 1.33 1.17 -
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 12.70 8.53 6.23 15.10 23.06 20.65 19.58 -6.95%
P/EPS 88.78 53.84 32.71 57.42 71.79 65.67 60.00 6.74%
EY 1.13 1.86 3.06 1.74 1.39 1.52 1.67 -6.29%
DY 0.00 1.59 2.63 1.26 1.25 1.36 1.25 -
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