[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 17.61%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 3,517,218 3,507,393 3,318,734 3,055,816 3,662,964 3,648,596 4,373,086 -13.52%
PBT 786,250 663,021 592,540 563,260 585,462 670,345 875,340 -6.91%
Tax -154,061 -126,306 -81,014 -80,888 -161,272 -111,812 -132,368 10.65%
NP 632,189 536,714 511,526 482,372 424,190 558,533 742,972 -10.21%
-
NP to SH 588,316 498,976 464,804 437,132 371,680 518,693 697,576 -10.74%
-
Tax Rate 19.59% 19.05% 13.67% 14.36% 27.55% 16.68% 15.12% -
Total Cost 2,885,029 2,970,678 2,807,208 2,573,444 3,238,774 3,090,062 3,630,114 -14.21%
-
Net Worth 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 7.14%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - 150,811 201,056 297,251 -
Div Payout % - - - - 40.58% 38.76% 42.61% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 7.14%
NOSH 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 2,513,527 2,481,507 0.85%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 17.97% 15.30% 15.41% 15.79% 11.58% 15.31% 16.99% -
ROE 6.41% 5.64% 5.36% 5.10% 4.35% 6.03% 8.43% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 139.93 139.54 132.03 121.57 145.73 145.18 176.54 -14.36%
EPS 23.41 19.85 18.50 17.40 14.94 20.85 28.18 -11.63%
DPS 0.00 0.00 0.00 0.00 6.00 8.00 12.00 -
NAPS 3.65 3.52 3.45 3.41 3.40 3.42 3.34 6.10%
Adjusted Per Share Value based on latest NOSH - 2,513,527
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 124.65 124.30 117.62 108.30 129.82 129.31 154.98 -13.52%
EPS 20.85 17.68 16.47 15.49 13.17 18.38 24.72 -10.73%
DPS 0.00 0.00 0.00 0.00 5.34 7.13 10.53 -
NAPS 3.2514 3.1356 3.0732 3.0376 3.0287 3.0461 2.9321 7.14%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.80 3.53 3.30 3.33 3.56 3.22 3.86 -
P/RPS 2.00 2.53 2.50 2.74 2.44 2.22 2.19 -5.87%
P/EPS 11.96 17.78 17.85 19.15 24.07 15.60 13.71 -8.70%
EY 8.36 5.62 5.60 5.22 4.15 6.41 7.30 9.46%
DY 0.00 0.00 0.00 0.00 1.69 2.48 3.11 -
P/NAPS 0.77 1.00 0.96 0.98 1.05 0.94 1.16 -23.92%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 24/06/20 25/03/20 -
Price 3.02 3.12 3.55 3.86 3.25 3.53 2.65 -
P/RPS 2.16 2.24 2.69 3.18 2.23 2.43 1.50 27.54%
P/EPS 12.90 15.72 19.20 22.20 21.98 17.10 9.41 23.42%
EY 7.75 6.36 5.21 4.51 4.55 5.85 10.63 -19.01%
DY 0.00 0.00 0.00 0.00 1.85 2.27 4.53 -
P/NAPS 0.83 0.89 1.03 1.13 0.96 1.03 0.79 3.35%

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