[GAMUDA] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 25.05%
YoY- 56.17%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 1,180,630 971,178 549,904 1,036,682 1,237,668 839,486 467,290 16.69%
PBT 269,770 200,996 65,089 235,556 253,913 221,291 185,796 6.40%
Tax -40,272 -54,223 -17,675 -45,734 -41,184 -42,833 -20,652 11.76%
NP 229,498 146,773 47,414 189,822 212,729 178,458 165,144 5.63%
-
NP to SH 221,489 141,830 40,232 175,987 200,688 170,932 152,689 6.39%
-
Tax Rate 14.93% 26.98% 27.16% 19.42% 16.22% 19.36% 11.12% -
Total Cost 951,132 824,405 502,490 846,860 1,024,939 661,028 302,146 21.05%
-
Net Worth 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6.44%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 152,427 - - 148,095 147,580 145,680 144,500 0.89%
Div Payout % 68.82% - - 84.15% 73.54% 85.23% 94.64% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6.44%
NOSH 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 2,428,011 2,408,343 0.98%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 19.44% 15.11% 8.62% 18.31% 17.19% 21.26% 35.34% -
ROE 2.28% 1.60% 0.47% 2.19% 2.59% 2.29% 2.29% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 46.47 38.64 21.88 42.00 50.32 34.58 19.40 15.66%
EPS 8.72 5.64 1.60 7.13 8.16 7.04 6.34 5.45%
DPS 6.00 0.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.82 3.52 3.42 3.25 3.15 3.07 2.77 5.50%
Adjusted Per Share Value based on latest NOSH - 2,553,930
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 46.23 38.03 21.53 40.59 48.46 32.87 18.30 16.69%
EPS 8.67 5.55 1.58 6.89 7.86 6.69 5.98 6.38%
DPS 5.97 0.00 0.00 5.80 5.78 5.70 5.66 0.89%
NAPS 3.7999 3.4643 3.3655 3.141 3.0337 2.9186 2.6121 6.44%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 3.72 3.53 3.22 3.50 5.14 5.27 4.75 -
P/RPS 8.00 9.14 14.72 8.33 10.21 15.24 24.48 -16.99%
P/EPS 42.67 62.56 201.15 49.09 63.00 74.86 74.92 -8.95%
EY 2.34 1.60 0.50 2.04 1.59 1.34 1.33 9.86%
DY 1.61 0.00 0.00 1.71 1.17 1.14 1.26 4.16%
P/NAPS 0.97 1.00 0.94 1.08 1.63 1.72 1.71 -9.01%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 24/06/21 24/06/20 27/06/19 27/06/18 23/06/17 29/06/16 -
Price 3.42 3.12 3.53 3.72 3.22 5.45 4.81 -
P/RPS 7.36 8.07 16.13 8.86 6.40 15.76 24.79 -18.31%
P/EPS 39.23 55.29 220.51 52.17 39.46 77.41 75.87 -10.40%
EY 2.55 1.81 0.45 1.92 2.53 1.29 1.32 11.59%
DY 1.75 0.00 0.00 1.61 1.86 1.10 1.25 5.76%
P/NAPS 0.90 0.89 1.03 1.14 1.02 1.78 1.74 -10.40%

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