[GAMUDA] YoY TTM Result on 31-Jan-2018 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 7.0%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 3,135,788 4,722,595 4,481,490 3,627,222 2,440,437 2,217,268 2,448,697 4.20%
PBT 444,062 896,911 651,268 929,383 820,185 784,282 918,026 -11.39%
Tax -135,595 -142,974 -152,957 -185,587 -140,108 -109,173 -131,337 0.53%
NP 308,467 753,937 498,311 743,796 680,077 675,109 786,689 -14.43%
-
NP to SH 255,294 709,723 444,788 687,958 633,195 635,457 751,830 -16.46%
-
Tax Rate 30.54% 15.94% 23.49% 19.97% 17.08% 13.92% 14.31% -
Total Cost 2,827,321 3,968,658 3,983,179 2,883,426 1,760,360 1,542,159 1,662,008 9.25%
-
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5,947,713 6.47%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 296,479 295,675 292,926 289,707 285,738 277,307 -
Div Payout % - 41.77% 66.48% 42.58% 45.75% 44.97% 36.88% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5,947,713 6.47%
NOSH 2,513,527 2,481,507 2,468,050 2,456,210 2,423,615 2,407,714 2,341,619 1.18%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 9.84% 15.96% 11.12% 20.51% 27.87% 30.45% 32.13% -
ROE 2.94% 8.58% 5.69% 9.13% 8.71% 9.56% 12.64% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 124.76 190.65 181.58 147.71 100.69 92.09 104.57 2.98%
EPS 10.16 28.65 18.02 28.01 26.13 26.39 32.11 -17.43%
DPS 0.00 12.00 12.00 12.00 12.00 11.87 12.00 -
NAPS 3.45 3.34 3.17 3.07 3.00 2.76 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 2,456,210
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 111.13 167.37 158.82 128.55 86.49 78.58 86.78 4.20%
EPS 9.05 25.15 15.76 24.38 22.44 22.52 26.64 -16.45%
DPS 0.00 10.51 10.48 10.38 10.27 10.13 9.83 -
NAPS 3.0732 2.9321 2.7727 2.6718 2.5768 2.3551 2.1079 6.47%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.30 3.86 2.76 5.12 4.81 4.57 5.07 -
P/RPS 2.65 2.02 1.52 3.47 4.78 4.96 4.85 -9.57%
P/EPS 32.49 13.47 15.31 18.28 18.41 17.32 15.79 12.76%
EY 3.08 7.42 6.53 5.47 5.43 5.78 6.33 -11.30%
DY 0.00 3.11 4.35 2.34 2.49 2.60 2.37 -
P/NAPS 0.96 1.16 0.87 1.67 1.60 1.66 2.00 -11.50%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 -
Price 3.55 2.65 2.80 5.12 5.25 4.81 5.20 -
P/RPS 2.85 1.39 1.54 3.47 5.21 5.22 4.97 -8.84%
P/EPS 34.95 9.25 15.54 18.28 20.09 18.22 16.20 13.65%
EY 2.86 10.81 6.44 5.47 4.98 5.49 6.17 -12.01%
DY 0.00 4.53 4.29 2.34 2.29 2.47 2.31 -
P/NAPS 1.03 0.79 0.88 1.67 1.75 1.74 2.05 -10.82%

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