[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2018 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
14-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -66.52%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 747,114 763,954 1,095,829 903,882 771,823 504,881 512,795 6.46%
PBT 191,513 140,815 217,965 226,161 259,326 205,647 192,550 -0.08%
Tax -27,276 -20,222 -32,374 -39,714 -41,551 -30,615 -19,687 5.57%
NP 164,237 120,593 185,591 186,447 217,775 175,032 172,863 -0.84%
-
NP to SH 152,369 109,283 173,615 172,038 203,017 162,148 161,233 -0.93%
-
Tax Rate 14.24% 14.36% 14.85% 17.56% 16.02% 14.89% 10.22% -
Total Cost 582,877 643,361 910,238 717,435 554,048 329,849 339,932 9.39%
-
Net Worth 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5.71%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 150,811 - 148,384 148,095 147,245 145,207 144,387 0.72%
Div Payout % 98.98% - 85.47% 86.08% 72.53% 89.55% 89.55% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5.71%
NOSH 2,513,528 2,513,527 2,473,407 2,468,264 2,455,000 2,420,119 2,406,462 0.72%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 21.98% 15.79% 16.94% 20.63% 28.22% 34.67% 33.71% -
ROE 1.64% 1.28% 2.10% 2.21% 2.65% 2.27% 2.43% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 29.72 30.39 44.31 36.62 31.45 20.86 21.31 5.69%
EPS 6.06 4.35 7.02 6.97 8.27 6.70 6.70 -1.65%
DPS 6.00 0.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.69 3.41 3.35 3.16 3.12 2.95 2.76 4.95%
Adjusted Per Share Value based on latest NOSH - 2,468,264
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 26.27 26.86 38.53 31.78 27.14 17.75 18.03 6.46%
EPS 5.36 3.84 6.10 6.05 7.14 5.70 5.67 -0.93%
DPS 5.30 0.00 5.22 5.21 5.18 5.11 5.08 0.70%
NAPS 3.2613 3.0139 2.9132 2.7426 2.6924 2.5104 2.3355 5.71%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 3.24 3.33 3.74 2.39 5.25 4.91 4.50 -
P/RPS 10.90 10.96 8.44 6.53 16.69 23.54 21.12 -10.42%
P/EPS 53.45 76.59 53.27 34.29 63.46 73.28 67.16 -3.73%
EY 1.87 1.31 1.88 2.92 1.58 1.36 1.49 3.85%
DY 1.85 0.00 1.60 2.51 1.14 1.22 1.33 5.64%
P/NAPS 0.88 0.98 1.12 0.76 1.68 1.66 1.63 -9.75%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 21/12/21 21/12/20 13/12/19 14/12/18 15/12/17 16/12/16 16/12/15 -
Price 2.92 3.86 3.78 2.28 4.75 4.81 4.40 -
P/RPS 9.82 12.70 8.53 6.23 15.10 23.06 20.65 -11.64%
P/EPS 48.17 88.78 53.84 32.71 57.42 71.79 65.67 -5.02%
EY 2.08 1.13 1.86 3.06 1.74 1.39 1.52 5.36%
DY 2.05 0.00 1.59 2.63 1.26 1.25 1.36 7.07%
P/NAPS 0.79 1.13 1.13 0.72 1.52 1.63 1.59 -10.99%

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