[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2022 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 9.74%
YoY- 37.04%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 6,422,308 5,499,294 5,226,480 4,920,829 4,288,102 4,070,894 2,988,456 66.76%
PBT 965,704 829,640 738,832 885,800 917,953 837,390 766,052 16.74%
Tax 1,369,664 2,218,358 4,561,376 -50,140 -142,412 -133,074 -109,104 -
NP 2,335,368 3,047,998 5,300,208 835,660 775,541 704,316 656,948 133.46%
-
NP to SH 2,115,537 2,726,574 4,674,672 806,225 734,645 658,990 609,476 129.77%
-
Tax Rate -141.83% -267.39% -617.38% 5.66% 15.51% 15.89% 14.24% -
Total Cost 4,086,940 2,451,296 -73,728 4,085,169 3,512,561 3,366,578 2,331,508 45.53%
-
Net Worth 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9.95%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 1,772,714 2,295,927 4,538,494 306,471 406,474 301,623 603,246 105.56%
Div Payout % 83.80% 84.21% 97.09% 38.01% 55.33% 45.77% 98.98% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 9,274,920 9.95%
NOSH 2,659,570 2,617,909 2,591,069 2,553,930 2,553,930 2,513,528 2,513,528 3.84%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 36.36% 55.43% 101.41% 16.98% 18.09% 17.30% 21.98% -
ROE 19.79% 26.93% 41.96% 8.14% 7.57% 7.07% 6.57% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 241.52 210.78 202.68 192.68 168.79 161.96 118.89 60.60%
EPS 80.80 105.12 181.28 31.96 29.12 26.22 24.24 123.63%
DPS 66.67 88.00 176.00 12.00 16.00 12.00 24.00 97.98%
NAPS 4.02 3.88 4.32 3.88 3.82 3.71 3.69 5.89%
Adjusted Per Share Value based on latest NOSH - 2,553,930
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 227.61 194.89 185.23 174.39 151.97 144.27 105.91 66.76%
EPS 74.97 96.63 165.67 28.57 26.04 23.35 21.60 129.76%
DPS 62.83 81.37 160.84 10.86 14.41 10.69 21.38 105.57%
NAPS 3.7883 3.5876 3.948 3.5118 3.4393 3.3048 3.287 9.95%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 4.15 3.92 3.85 3.75 3.72 2.77 3.24 -
P/RPS 1.72 1.86 1.90 1.95 2.20 1.71 2.73 -26.56%
P/EPS 5.22 3.75 2.12 11.88 12.86 10.57 13.36 -46.64%
EY 19.17 26.66 47.09 8.42 7.77 9.46 7.48 87.59%
DY 16.06 22.45 45.71 3.20 4.30 4.33 7.41 67.71%
P/NAPS 1.03 1.01 0.89 0.97 0.97 0.75 0.88 11.09%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 22/06/23 23/03/23 16/12/22 29/09/22 29/06/22 23/03/22 21/12/21 -
Price 4.25 4.14 3.61 3.85 3.42 3.39 2.92 -
P/RPS 1.76 1.96 1.78 2.00 2.03 2.09 2.46 -20.05%
P/EPS 5.34 3.96 1.99 12.20 11.83 12.93 12.04 -41.92%
EY 18.72 25.24 50.22 8.20 8.46 7.73 8.30 72.23%
DY 15.69 21.26 48.75 3.12 4.68 3.54 8.22 54.05%
P/NAPS 1.06 1.07 0.84 0.99 0.90 0.91 0.79 21.71%

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