[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2019 [#3]

Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- 50.98%
YoY- -15.25%
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 2,186,543 1,095,829 4,565,062 3,065,692 2,029,010 903,882 4,227,060 -35.48%
PBT 437,670 217,965 908,849 685,164 449,608 226,161 729,302 -28.78%
Tax -66,184 -32,374 -150,654 -119,598 -73,864 -39,714 -164,945 -45.50%
NP 371,486 185,591 758,195 565,566 375,744 186,447 564,357 -24.27%
-
NP to SH 348,788 173,615 706,113 521,165 345,178 172,038 513,883 -22.71%
-
Tax Rate 15.12% 14.85% 16.58% 17.46% 16.43% 17.56% 22.62% -
Total Cost 1,815,057 910,238 3,806,867 2,500,126 1,653,266 717,435 3,662,703 -37.29%
-
Net Worth 8,273,487 8,284,814 8,052,542 8,021,825 7,823,715 7,799,714 7,575,172 6.03%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 148,625 148,384 296,412 296,190 148,082 148,095 296,097 -36.76%
Div Payout % 42.61% 85.47% 41.98% 56.83% 42.90% 86.08% 57.62% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 8,273,487 8,284,814 8,052,542 8,021,825 7,823,715 7,799,714 7,575,172 6.03%
NOSH 2,481,507 2,473,407 2,472,322 2,468,497 2,468,050 2,468,264 2,467,991 0.36%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 16.99% 16.94% 16.61% 18.45% 18.52% 20.63% 13.35% -
ROE 4.22% 2.10% 8.77% 6.50% 4.41% 2.21% 6.78% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 88.27 44.31 184.81 124.20 82.21 36.62 171.31 -35.65%
EPS 14.09 7.02 28.60 21.12 13.99 6.97 20.89 -23.03%
DPS 6.00 6.00 12.00 12.00 6.00 6.00 12.00 -36.92%
NAPS 3.34 3.35 3.26 3.25 3.17 3.16 3.07 5.76%
Adjusted Per Share Value based on latest NOSH - 2,468,497
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 76.89 38.53 160.52 107.80 71.35 31.78 148.64 -35.48%
EPS 12.26 6.10 24.83 18.33 12.14 6.05 18.07 -22.73%
DPS 5.23 5.22 10.42 10.41 5.21 5.21 10.41 -36.72%
NAPS 2.9092 2.9132 2.8315 2.8207 2.7511 2.7426 2.6637 6.03%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 3.86 3.74 3.71 3.50 2.76 2.39 3.87 -
P/RPS 4.37 8.44 2.01 2.82 3.36 6.53 2.26 55.02%
P/EPS 27.41 53.27 12.98 16.58 19.73 34.29 18.58 29.49%
EY 3.65 1.88 7.71 6.03 5.07 2.92 5.38 -22.73%
DY 1.55 1.60 3.23 3.43 2.17 2.51 3.10 -36.92%
P/NAPS 1.16 1.12 1.14 1.08 0.87 0.76 1.26 -5.34%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 13/12/19 27/09/19 27/06/19 27/03/19 14/12/18 28/09/18 -
Price 2.65 3.78 3.56 3.72 2.80 2.28 3.36 -
P/RPS 3.00 8.53 1.93 3.00 3.41 6.23 1.96 32.71%
P/EPS 18.82 53.84 12.45 17.62 20.02 32.71 16.13 10.79%
EY 5.31 1.86 8.03 5.68 4.99 3.06 6.20 -9.78%
DY 2.26 1.59 3.37 3.23 2.14 2.63 3.57 -26.21%
P/NAPS 0.79 1.13 1.09 1.14 0.88 0.72 1.09 -19.26%

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