[GAMUDA] QoQ Quarter Result on 31-Jul-2021 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 50.94%
YoY- 1334.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 1,180,630 1,288,333 747,114 886,673 971,178 895,413 763,954 33.77%
PBT 269,770 227,182 191,513 288,984 200,996 155,455 140,815 54.43%
Tax -40,272 -39,261 -27,276 -59,331 -54,223 -20,285 -20,222 58.48%
NP 229,498 187,921 164,237 229,653 146,773 135,170 120,593 53.75%
-
NP to SH 221,489 177,126 152,369 214,084 141,830 123,119 109,283 60.35%
-
Tax Rate 14.93% 17.28% 14.24% 20.53% 26.98% 13.05% 14.36% -
Total Cost 951,132 1,100,412 582,877 657,020 824,405 760,243 643,361 29.86%
-
Net Worth 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8.65%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 152,427 - 150,811 - - - - -
Div Payout % 68.82% - 98.98% - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 9,704,568 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8.65%
NOSH 2,553,930 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 1.07%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 19.44% 14.59% 21.98% 25.90% 15.11% 15.10% 15.79% -
ROE 2.28% 1.90% 1.64% 2.33% 1.60% 1.42% 1.28% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 46.47 51.26 29.72 35.28 38.64 35.62 30.39 32.83%
EPS 8.72 7.05 6.06 8.52 5.64 4.90 4.35 59.18%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.71 3.69 3.65 3.52 3.45 3.41 7.88%
Adjusted Per Share Value based on latest NOSH - 2,513,528
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 41.51 45.30 26.27 31.18 34.15 31.49 26.86 33.77%
EPS 7.79 6.23 5.36 7.53 4.99 4.33 3.84 60.46%
DPS 5.36 0.00 5.30 0.00 0.00 0.00 0.00 -
NAPS 3.4124 3.279 3.2613 3.226 3.1111 3.0492 3.0139 8.65%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 3.72 2.77 3.24 2.80 3.53 3.30 3.33 -
P/RPS 8.00 5.40 10.90 7.94 9.14 9.26 10.96 -18.97%
P/EPS 42.67 39.31 53.45 32.87 62.56 67.37 76.59 -32.36%
EY 2.34 2.54 1.87 3.04 1.60 1.48 1.31 47.37%
DY 1.61 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.75 0.88 0.77 1.00 0.96 0.98 -0.68%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 -
Price 3.42 3.39 2.92 3.02 3.12 3.55 3.86 -
P/RPS 7.36 6.61 9.82 8.56 8.07 9.97 12.70 -30.55%
P/EPS 39.23 48.11 48.17 35.46 55.29 72.47 88.78 -42.07%
EY 2.55 2.08 2.08 2.82 1.81 1.38 1.13 72.30%
DY 1.75 0.00 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.79 0.83 0.89 1.03 1.13 -14.11%

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