[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2023 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jan-2023 [#2]
Profit Trend
QoQ- -41.67%
YoY- 313.75%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 11,218,604 8,233,552 6,422,308 5,499,294 5,226,480 4,920,829 4,288,102 89.53%
PBT 958,920 1,067,575 965,704 829,640 738,832 885,800 917,953 2.94%
Tax -151,436 937,485 1,369,664 2,218,358 4,561,376 -50,140 -142,412 4.16%
NP 807,484 2,005,060 2,335,368 3,047,998 5,300,208 835,660 775,541 2.71%
-
NP to SH 780,168 1,838,401 2,115,537 2,726,574 4,674,672 806,225 734,645 4.07%
-
Tax Rate 15.79% -87.81% -141.83% -267.39% -617.38% 5.66% 15.51% -
Total Cost 10,411,120 6,228,492 4,086,940 2,451,296 -73,728 4,085,169 3,512,561 105.93%
-
Net Worth 11,122,490 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9.49%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 644,782 1,330,917 1,772,714 2,295,927 4,538,494 306,471 406,474 35.90%
Div Payout % 82.65% 72.40% 83.80% 84.21% 97.09% 38.01% 55.33% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 11,122,490 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9.49%
NOSH 2,698,138 2,662,493 2,659,570 2,617,909 2,591,069 2,553,930 2,553,930 3.71%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 7.20% 24.35% 36.36% 55.43% 101.41% 16.98% 18.09% -
ROE 7.01% 17.01% 19.79% 26.93% 41.96% 8.14% 7.57% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 417.58 309.32 241.52 210.78 202.68 192.68 168.79 82.61%
EPS 29.04 69.93 80.80 105.12 181.28 31.96 29.12 -0.18%
DPS 24.00 50.00 66.67 88.00 176.00 12.00 16.00 30.94%
NAPS 4.14 4.06 4.02 3.88 4.32 3.88 3.82 5.49%
Adjusted Per Share Value based on latest NOSH - 2,617,909
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 397.59 291.80 227.61 194.89 185.23 174.39 151.97 89.53%
EPS 27.65 65.15 74.97 96.63 165.67 28.57 26.04 4.06%
DPS 22.85 47.17 62.83 81.37 160.84 10.86 14.41 35.86%
NAPS 3.9418 3.83 3.7883 3.5876 3.948 3.5118 3.4393 9.49%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 4.64 4.30 4.15 3.92 3.85 3.75 3.72 -
P/RPS 1.11 1.39 1.72 1.86 1.90 1.95 2.20 -36.54%
P/EPS 15.98 6.23 5.22 3.75 2.12 11.88 12.86 15.53%
EY 6.26 16.06 19.17 26.66 47.09 8.42 7.77 -13.38%
DY 5.17 11.63 16.06 22.45 45.71 3.20 4.30 13.03%
P/NAPS 1.12 1.06 1.03 1.01 0.89 0.97 0.97 10.03%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 06/12/23 27/09/23 22/06/23 23/03/23 16/12/22 29/09/22 29/06/22 -
Price 4.41 4.31 4.25 4.14 3.61 3.85 3.42 -
P/RPS 1.06 1.39 1.76 1.96 1.78 2.00 2.03 -35.07%
P/EPS 15.19 6.24 5.34 3.96 1.99 12.20 11.83 18.08%
EY 6.58 16.02 18.72 25.24 50.22 8.20 8.46 -15.38%
DY 5.44 11.60 15.69 21.26 48.75 3.12 4.68 10.52%
P/NAPS 1.07 1.06 1.06 1.07 0.84 0.99 0.90 12.19%

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