[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2021 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 17.9%
YoY- 58.29%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 4,288,102 4,070,894 2,988,456 3,517,218 3,507,393 3,318,734 3,055,816 25.41%
PBT 917,953 837,390 766,052 786,250 663,021 592,540 563,260 38.61%
Tax -142,412 -133,074 -109,104 -154,061 -126,306 -81,014 -80,888 45.95%
NP 775,541 704,316 656,948 632,189 536,714 511,526 482,372 37.35%
-
NP to SH 734,645 658,990 609,476 588,316 498,976 464,804 437,132 41.48%
-
Tax Rate 15.51% 15.89% 14.24% 19.59% 19.05% 13.67% 14.36% -
Total Cost 3,512,561 3,366,578 2,331,508 2,885,029 2,970,678 2,807,208 2,573,444 23.11%
-
Net Worth 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8.65%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 406,474 301,623 603,246 - - - - -
Div Payout % 55.33% 45.77% 98.98% - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8.65%
NOSH 2,553,930 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 1.07%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 18.09% 17.30% 21.98% 17.97% 15.30% 15.41% 15.79% -
ROE 7.57% 7.07% 6.57% 6.41% 5.64% 5.36% 5.10% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 168.79 161.96 118.89 139.93 139.54 132.03 121.57 24.53%
EPS 29.12 26.22 24.24 23.41 19.85 18.50 17.40 41.09%
DPS 16.00 12.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.71 3.69 3.65 3.52 3.45 3.41 7.88%
Adjusted Per Share Value based on latest NOSH - 2,513,528
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 152.00 144.30 105.93 124.67 124.33 117.64 108.32 25.41%
EPS 26.04 23.36 21.60 20.85 17.69 16.48 15.49 41.51%
DPS 14.41 10.69 21.38 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.3055 3.2877 3.252 3.1362 3.0738 3.0382 8.65%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 3.72 2.77 3.24 2.80 3.53 3.30 3.33 -
P/RPS 2.20 1.71 2.73 2.00 2.53 2.50 2.74 -13.64%
P/EPS 12.86 10.57 13.36 11.96 17.78 17.85 19.15 -23.37%
EY 7.77 9.46 7.48 8.36 5.62 5.60 5.22 30.46%
DY 4.30 4.33 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.75 0.88 0.77 1.00 0.96 0.98 -0.68%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 -
Price 3.42 3.39 2.92 3.02 3.12 3.55 3.86 -
P/RPS 2.03 2.09 2.46 2.16 2.24 2.69 3.18 -25.92%
P/EPS 11.83 12.93 12.04 12.90 15.72 19.20 22.20 -34.34%
EY 8.46 7.73 8.30 7.75 6.36 5.21 4.51 52.27%
DY 4.68 3.54 8.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.79 0.83 0.89 1.03 1.13 -14.11%

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