[GAMUDA] YoY TTM Result on 30-Apr-2020 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -19.13%
YoY- 36.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 6,690,148 4,102,750 3,557,062 4,235,817 4,280,504 4,025,404 2,812,633 15.52%
PBT 1,044,033 977,449 579,969 726,444 632,911 962,005 855,680 3.36%
Tax 961,497 -166,140 -172,143 -114,915 -157,507 -183,938 -162,289 -
NP 2,005,530 811,309 407,826 611,529 475,404 778,067 693,391 19.35%
-
NP to SH 1,841,894 765,068 356,892 573,968 420,087 717,714 651,438 18.90%
-
Tax Rate -92.09% 17.00% 29.68% 15.82% 24.89% 19.12% 18.97% -
Total Cost 4,684,618 3,291,441 3,149,236 3,624,288 3,805,100 3,247,337 2,119,242 14.12%
-
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 1,294,167 303,239 - 148,384 296,191 294,825 290,887 28.23%
Div Payout % 70.26% 39.64% - 25.85% 70.51% 41.08% 44.65% -
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 29.98% 19.77% 11.47% 14.44% 11.11% 19.33% 24.65% -
ROE 17.23% 7.88% 4.03% 6.68% 5.24% 9.26% 8.74% -
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 251.60 161.50 141.52 168.54 173.42 163.66 115.84 13.79%
EPS 69.27 30.12 14.20 22.84 17.02 29.18 26.83 17.11%
DPS 48.67 12.00 0.00 6.00 12.00 12.00 12.00 26.27%
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 - 2,513,527
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 235.25 144.26 125.08 148.94 150.52 141.55 98.90 15.52%
EPS 64.77 26.90 12.55 20.18 14.77 25.24 22.91 18.90%
DPS 45.51 10.66 0.00 5.22 10.41 10.37 10.23 28.22%
NAPS 3.7587 3.4124 3.1111 3.0223 2.8207 2.7244 2.621 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 1.65 2.30 2.49 1.91 2.02 3.14 4.55 -15.54%
P/EPS 5.99 12.35 24.86 14.10 20.56 17.62 19.64 -17.94%
EY 16.69 8.10 4.02 7.09 4.86 5.68 5.09 21.87%
DY 11.73 3.23 0.00 1.86 3.43 2.33 2.28 31.37%
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 1.69 2.12 2.20 2.09 2.15 1.97 4.70 -15.66%
P/EPS 6.14 11.36 21.97 15.46 21.86 11.04 20.31 -18.06%
EY 16.30 8.81 4.55 6.47 4.58 9.06 4.92 22.08%
DY 11.45 3.51 0.00 1.70 3.23 3.73 2.20 31.62%
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