[GAMUDA] YoY TTM Result on 31-Jul-2019 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jul-2019 [#4]
Profit Trend
QoQ- 68.09%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 5,089,494 3,517,218 3,662,964 4,565,062 4,227,060 3,211,403 2,121,899 15.69%
PBT 1,008,220 786,250 585,462 908,849 729,302 826,002 780,658 4.35%
Tax -172,560 -154,061 -161,272 -150,654 -164,945 -169,777 -111,918 7.47%
NP 835,660 632,189 424,190 758,195 564,357 656,225 668,740 3.78%
-
NP to SH 806,225 588,316 371,680 706,113 513,883 602,093 626,133 4.30%
-
Tax Rate 17.12% 19.59% 27.55% 16.58% 22.62% 20.55% 14.34% -
Total Cost 4,253,834 2,885,029 3,238,774 3,806,867 3,662,703 2,555,178 1,453,159 19.59%
-
Net Worth 9,909,248 9,174,381 8,545,994 8,052,542 7,575,172 7,461,825 6,867,381 6.29%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 303,239 - 148,384 296,191 294,825 290,887 288,888 0.81%
Div Payout % 37.61% - 39.92% 41.95% 57.37% 48.31% 46.14% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 9,909,248 9,174,381 8,545,994 8,052,542 7,575,172 7,461,825 6,867,381 6.29%
NOSH 2,553,930 2,513,528 2,513,527 2,472,322 2,467,991 2,446,500 2,418,092 0.91%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 16.42% 17.97% 11.58% 16.61% 13.35% 20.43% 31.52% -
ROE 8.14% 6.41% 4.35% 8.77% 6.78% 8.07% 9.12% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 199.28 139.93 145.73 184.81 171.31 131.27 87.75 14.64%
EPS 31.57 23.41 14.79 28.59 20.83 24.61 25.89 3.35%
DPS 12.00 0.00 6.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.88 3.65 3.40 3.26 3.07 3.05 2.84 5.33%
Adjusted Per Share Value based on latest NOSH - 2,472,322
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 183.74 126.98 132.24 164.81 152.61 115.94 76.60 15.69%
EPS 29.11 21.24 13.42 25.49 18.55 21.74 22.60 4.30%
DPS 10.95 0.00 5.36 10.69 10.64 10.50 10.43 0.81%
NAPS 3.5774 3.3121 3.0853 2.9071 2.7348 2.6939 2.4793 6.29%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 3.75 2.80 3.56 3.71 3.87 5.30 4.82 -
P/RPS 1.88 2.00 2.44 2.01 2.26 4.04 5.49 -16.34%
P/EPS 11.88 11.96 24.07 12.98 18.58 21.54 18.61 -7.20%
EY 8.42 8.36 4.15 7.71 5.38 4.64 5.37 7.78%
DY 3.20 0.00 1.69 3.23 3.10 2.26 2.49 4.26%
P/NAPS 0.97 0.77 1.05 1.14 1.26 1.74 1.70 -8.92%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/09/22 29/09/21 25/09/20 27/09/19 28/09/18 28/09/17 28/09/16 -
Price 3.85 3.02 3.25 3.56 3.36 5.29 4.90 -
P/RPS 1.93 2.16 2.23 1.93 1.96 4.03 5.58 -16.21%
P/EPS 12.20 12.90 21.98 12.45 16.13 21.49 18.92 -7.04%
EY 8.20 7.75 4.55 8.03 6.20 4.65 5.28 7.60%
DY 3.12 0.00 1.85 3.37 3.57 2.27 2.45 4.10%
P/NAPS 0.99 0.83 0.96 1.09 1.09 1.73 1.73 -8.87%

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