[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2023 [#1]

Announcement Date
06-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -89.39%
YoY- -83.31%
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 13,346,712 8,625,531 6,135,450 2,804,651 8,233,552 4,816,731 2,749,647 186.95%
PBT 1,097,381 748,235 479,354 239,730 1,067,575 724,278 414,820 91.39%
Tax -155,070 -87,698 -61,290 -37,859 937,485 1,027,248 1,109,179 -
NP 942,311 660,537 418,064 201,871 2,005,060 1,751,526 1,523,999 -27.44%
-
NP to SH 912,133 639,640 403,844 195,042 1,838,401 1,586,653 1,363,287 -23.52%
-
Tax Rate 14.13% 11.72% 12.79% 15.79% -87.81% -141.83% -267.39% -
Total Cost 12,404,401 7,964,994 5,717,386 2,602,780 6,228,492 3,065,205 1,225,648 368.54%
-
Net Worth 11,230,466 11,570,586 11,486,538 11,122,490 10,807,049 10,689,469 10,122,955 7.17%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 438,262 442,893 163,703 161,195 1,330,917 1,329,536 1,147,963 -47.40%
Div Payout % 48.05% 69.24% 40.54% 82.65% 72.40% 83.80% 84.21% -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 11,230,466 11,570,586 11,486,538 11,122,490 10,807,049 10,689,469 10,122,955 7.17%
NOSH 2,739,138 2,769,642 2,734,601 2,698,138 2,662,493 2,659,570 2,617,909 3.06%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 7.06% 7.66% 6.81% 7.20% 24.35% 36.36% 55.43% -
ROE 8.12% 5.53% 3.52% 1.75% 17.01% 14.84% 13.47% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 487.26 311.61 224.87 104.39 309.32 181.14 105.39 177.78%
EPS 33.30 23.45 14.92 7.26 69.93 60.60 52.56 -26.25%
DPS 16.00 16.00 6.00 6.00 50.00 50.00 44.00 -49.08%
NAPS 4.10 4.18 4.21 4.14 4.06 4.02 3.88 3.74%
Adjusted Per Share Value based on latest NOSH - 2,698,138
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 469.31 303.30 215.74 98.62 289.52 169.37 96.69 186.94%
EPS 32.07 22.49 14.20 6.86 64.64 55.79 47.94 -23.52%
DPS 15.41 15.57 5.76 5.67 46.80 46.75 40.37 -47.40%
NAPS 3.949 4.0686 4.039 3.911 3.8001 3.7587 3.5595 7.17%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 7.86 5.31 5.05 4.64 4.30 4.15 3.92 -
P/RPS 1.61 1.70 2.25 4.44 1.39 2.29 3.72 -42.81%
P/EPS 23.60 22.98 34.12 63.91 6.23 6.95 7.50 114.88%
EY 4.24 4.35 2.93 1.56 16.06 14.38 13.33 -53.43%
DY 2.04 3.01 1.19 1.29 11.63 12.05 11.22 -67.93%
P/NAPS 1.92 1.27 1.20 1.12 1.06 1.03 1.01 53.51%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 26/09/24 25/06/24 27/03/24 06/12/23 27/09/23 22/06/23 23/03/23 -
Price 8.01 6.50 5.27 4.41 4.31 4.25 4.14 -
P/RPS 1.64 2.09 2.34 4.22 1.39 2.35 3.93 -44.18%
P/EPS 24.05 28.13 35.60 60.75 6.24 7.12 7.92 109.83%
EY 4.16 3.56 2.81 1.65 16.02 14.04 12.62 -52.31%
DY 2.00 2.46 1.14 1.36 11.60 11.76 10.63 -67.19%
P/NAPS 1.95 1.56 1.25 1.07 1.06 1.06 1.07 49.25%

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