[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
13-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -75.41%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 1,306,620 747,114 763,954 1,095,829 903,882 771,823 504,881 17.16%
PBT 184,708 191,513 140,815 217,965 226,161 259,326 205,647 -1.77%
Tax 1,140,344 -27,276 -20,222 -32,374 -39,714 -41,551 -30,615 -
NP 1,325,052 164,237 120,593 185,591 186,447 217,775 175,032 40.10%
-
NP to SH 1,168,668 152,369 109,283 173,615 172,038 203,017 162,148 38.96%
-
Tax Rate -617.38% 14.24% 14.36% 14.85% 17.56% 16.02% 14.89% -
Total Cost -18,432 582,877 643,361 910,238 717,435 554,048 329,849 -
-
Net Worth 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 7.69%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 1,134,623 150,811 - 148,384 148,095 147,245 145,207 40.84%
Div Payout % 97.09% 98.98% - 85.47% 86.08% 72.53% 89.55% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 7.69%
NOSH 2,591,069 2,513,528 2,513,527 2,473,407 2,468,264 2,455,000 2,420,119 1.14%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 101.41% 21.98% 15.79% 16.94% 20.63% 28.22% 34.67% -
ROE 10.49% 1.64% 1.28% 2.10% 2.21% 2.65% 2.27% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 50.67 29.72 30.39 44.31 36.62 31.45 20.86 15.93%
EPS 45.32 6.06 4.35 7.02 6.97 8.27 6.70 37.50%
DPS 44.00 6.00 0.00 6.00 6.00 6.00 6.00 39.36%
NAPS 4.32 3.69 3.41 3.35 3.16 3.12 2.95 6.56%
Adjusted Per Share Value based on latest NOSH - 2,473,407
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 46.31 26.48 27.07 38.84 32.03 27.35 17.89 17.16%
EPS 41.42 5.40 3.87 6.15 6.10 7.19 5.75 38.94%
DPS 40.21 5.34 0.00 5.26 5.25 5.22 5.15 40.82%
NAPS 3.948 3.287 3.0376 2.9361 2.7642 2.7136 2.5302 7.69%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 3.85 3.24 3.33 3.74 2.39 5.25 4.91 -
P/RPS 7.60 10.90 10.96 8.44 6.53 16.69 23.54 -17.16%
P/EPS 8.50 53.45 76.59 53.27 34.29 63.46 73.28 -30.15%
EY 11.77 1.87 1.31 1.88 2.92 1.58 1.36 43.26%
DY 11.43 1.85 0.00 1.60 2.51 1.14 1.22 45.16%
P/NAPS 0.89 0.88 0.98 1.12 0.76 1.68 1.66 -9.86%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 16/12/22 21/12/21 21/12/20 13/12/19 14/12/18 15/12/17 16/12/16 -
Price 3.61 2.92 3.86 3.78 2.28 4.75 4.81 -
P/RPS 7.12 9.82 12.70 8.53 6.23 15.10 23.06 -17.78%
P/EPS 7.97 48.17 88.78 53.84 32.71 57.42 71.79 -30.66%
EY 12.55 2.08 1.13 1.86 3.06 1.74 1.39 44.27%
DY 12.19 2.05 0.00 1.59 2.63 1.26 1.25 46.14%
P/NAPS 0.84 0.79 1.13 1.13 0.72 1.52 1.63 -10.45%

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