[GAMUDA] QoQ Annualized 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- 7.35%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 4,070,894 2,988,456 3,517,218 3,507,393 3,318,734 3,055,816 3,662,964 7.27%
PBT 837,390 766,052 786,250 663,021 592,540 563,260 585,462 26.86%
Tax -133,074 -109,104 -154,061 -126,306 -81,014 -80,888 -161,272 -11.99%
NP 704,316 656,948 632,189 536,714 511,526 482,372 424,190 40.08%
-
NP to SH 658,990 609,476 588,316 498,976 464,804 437,132 371,680 46.33%
-
Tax Rate 15.89% 14.24% 19.59% 19.05% 13.67% 14.36% 27.55% -
Total Cost 3,366,578 2,331,508 2,885,029 2,970,678 2,807,208 2,573,444 3,238,774 2.60%
-
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 301,623 603,246 - - - - 150,811 58.54%
Div Payout % 45.77% 98.98% - - - - 40.58% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
NOSH 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 17.30% 21.98% 17.97% 15.30% 15.41% 15.79% 11.58% -
ROE 7.07% 6.57% 6.41% 5.64% 5.36% 5.10% 4.35% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 161.96 118.89 139.93 139.54 132.03 121.57 145.73 7.27%
EPS 26.22 24.24 23.41 19.85 18.50 17.40 14.94 45.34%
DPS 12.00 24.00 0.00 0.00 0.00 0.00 6.00 58.53%
NAPS 3.71 3.69 3.65 3.52 3.45 3.41 3.40 5.97%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 144.30 105.93 124.67 124.33 117.64 108.32 129.84 7.27%
EPS 23.36 21.60 20.85 17.69 16.48 15.49 13.17 46.37%
DPS 10.69 21.38 0.00 0.00 0.00 0.00 5.35 58.44%
NAPS 3.3055 3.2877 3.252 3.1362 3.0738 3.0382 3.0293 5.97%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.77 3.24 2.80 3.53 3.30 3.33 3.56 -
P/RPS 1.71 2.73 2.00 2.53 2.50 2.74 2.44 -21.05%
P/EPS 10.57 13.36 11.96 17.78 17.85 19.15 24.07 -42.13%
EY 9.46 7.48 8.36 5.62 5.60 5.22 4.15 72.94%
DY 4.33 7.41 0.00 0.00 0.00 0.00 1.69 86.92%
P/NAPS 0.75 0.88 0.77 1.00 0.96 0.98 1.05 -20.04%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 -
Price 3.39 2.92 3.02 3.12 3.55 3.86 3.25 -
P/RPS 2.09 2.46 2.16 2.24 2.69 3.18 2.23 -4.21%
P/EPS 12.93 12.04 12.90 15.72 19.20 22.20 21.98 -29.72%
EY 7.73 8.30 7.75 6.36 5.21 4.51 4.55 42.24%
DY 3.54 8.22 0.00 0.00 0.00 0.00 1.85 53.94%
P/NAPS 0.91 0.79 0.83 0.89 1.03 1.13 0.96 -3.49%

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