[GAMUDA] YoY Quarter Result on 30-Apr-2021 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 15.2%
YoY- 252.53%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 2,067,084 1,180,630 971,178 549,904 1,036,682 1,237,668 839,486 16.19%
PBT 309,458 269,770 200,996 65,089 235,556 253,913 221,291 5.74%
Tax -81,931 -40,272 -54,223 -17,675 -45,734 -41,184 -42,833 11.40%
NP 227,527 229,498 146,773 47,414 189,822 212,729 178,458 4.12%
-
NP to SH 223,366 221,489 141,830 40,232 175,987 200,688 170,932 4.55%
-
Tax Rate 26.48% 14.93% 26.98% 27.16% 19.42% 16.22% 19.36% -
Total Cost 1,839,557 951,132 824,405 502,490 846,860 1,024,939 661,028 18.59%
-
Net Worth 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,453,994 6.18%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 159,544 152,427 - - 148,095 147,580 145,680 1.52%
Div Payout % 71.43% 68.82% - - 84.15% 73.54% 85.23% -
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 7,453,994 6.18%
NOSH 2,659,570 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 2,428,011 1.52%
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 11.01% 19.44% 15.11% 8.62% 18.31% 17.19% 21.26% -
ROE 2.09% 2.28% 1.60% 0.47% 2.19% 2.59% 2.29% -
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 77.74 46.47 38.64 21.88 42.00 50.32 34.58 14.44%
EPS 8.40 8.72 5.64 1.60 7.13 8.16 7.04 2.98%
DPS 6.00 6.00 0.00 0.00 6.00 6.00 6.00 0.00%
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 - 2,513,528
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 74.65 42.63 35.07 19.86 37.44 44.69 30.32 16.19%
EPS 8.07 8.00 5.12 1.45 6.36 7.25 6.17 4.57%
DPS 5.76 5.50 0.00 0.00 5.35 5.33 5.26 1.52%
NAPS 3.8601 3.5045 3.195 3.1039 2.8968 2.7979 2.6918 6.18%
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 5.34 8.00 9.14 14.72 8.33 10.21 15.24 -16.02%
P/EPS 49.40 42.67 62.56 201.15 49.09 63.00 74.86 -6.69%
EY 2.02 2.34 1.60 0.50 2.04 1.59 1.34 7.07%
DY 1.45 1.61 0.00 0.00 1.71 1.17 1.14 4.08%
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 5.47 7.36 8.07 16.13 8.86 6.40 15.76 -16.16%
P/EPS 50.59 39.23 55.29 220.51 52.17 39.46 77.41 -6.84%
EY 1.98 2.55 1.81 0.45 1.92 2.53 1.29 7.39%
DY 1.41 1.75 0.00 0.00 1.61 1.86 1.10 4.22%
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