[GAMUDA] QoQ Quarter Result on 31-Jan-2021 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 12.66%
YoY- -29.72%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 747,114 886,673 971,178 895,413 763,954 926,517 549,904 22.60%
PBT 191,513 288,984 200,996 155,455 140,815 82,703 65,089 104.93%
Tax -27,276 -59,331 -54,223 -20,285 -20,222 -77,413 -17,675 33.43%
NP 164,237 229,653 146,773 135,170 120,593 5,290 47,414 128.41%
-
NP to SH 152,369 214,084 141,830 123,119 109,283 -17,340 40,232 142.37%
-
Tax Rate 14.24% 20.53% 26.98% 13.05% 14.36% 93.60% 27.16% -
Total Cost 582,877 657,020 824,405 760,243 643,361 921,227 502,490 10.36%
-
Net Worth 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 5.19%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 150,811 - - - - - - -
Div Payout % 98.98% - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 8,595,168 5.19%
NOSH 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 2,513,527 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 21.98% 25.90% 15.11% 15.10% 15.79% 0.57% 8.62% -
ROE 1.64% 2.33% 1.60% 1.42% 1.28% -0.20% 0.47% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 29.72 35.28 38.64 35.62 30.39 36.86 21.88 22.58%
EPS 6.06 8.52 5.64 4.90 4.35 -0.69 1.60 142.39%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.65 3.52 3.45 3.41 3.40 3.42 5.18%
Adjusted Per Share Value based on latest NOSH - 2,513,527
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 26.48 31.43 34.43 31.74 27.08 32.84 19.49 22.60%
EPS 5.40 7.59 5.03 4.36 3.87 -0.61 1.43 141.91%
DPS 5.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2877 3.252 3.1362 3.0738 3.0382 3.0293 3.0467 5.19%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 3.24 2.80 3.53 3.30 3.33 3.56 3.22 -
P/RPS 10.90 7.94 9.14 9.26 10.96 9.66 14.72 -18.10%
P/EPS 53.45 32.87 62.56 67.37 76.59 -516.04 201.15 -58.56%
EY 1.87 3.04 1.60 1.48 1.31 -0.19 0.50 140.36%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 1.00 0.96 0.98 1.05 0.94 -4.29%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 24/06/20 -
Price 2.92 3.02 3.12 3.55 3.86 3.25 3.53 -
P/RPS 9.82 8.56 8.07 9.97 12.70 8.82 16.13 -28.10%
P/EPS 48.17 35.46 55.29 72.47 88.78 -471.11 220.51 -63.62%
EY 2.08 2.82 1.81 1.38 1.13 -0.21 0.45 176.70%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.89 1.03 1.13 0.96 1.03 -16.16%

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