[GAMUDA] QoQ TTM Result on 30-Apr-2020 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -19.13%
YoY- 36.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 3,135,788 3,331,089 3,662,964 4,235,817 4,722,595 4,757,009 4,565,062 -22.05%
PBT 444,062 508,312 585,462 726,444 896,911 900,653 908,849 -37.83%
Tax -135,595 -149,120 -161,272 -114,915 -142,974 -143,314 -150,654 -6.75%
NP 308,467 359,192 424,190 611,529 753,937 757,339 758,195 -44.94%
-
NP to SH 255,294 307,348 371,680 573,968 709,723 707,690 706,113 -49.09%
-
Tax Rate 30.54% 29.34% 27.55% 15.82% 15.94% 15.91% 16.58% -
Total Cost 2,827,321 2,971,897 3,238,774 3,624,288 3,968,658 3,999,670 3,806,867 -17.91%
-
Net Worth 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 8,284,814 8,052,542 5.03%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 148,384 148,384 296,479 296,479 296,191 -
Div Payout % - - 39.92% 25.85% 41.77% 41.89% 41.95% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 8,671,670 8,571,129 8,545,994 8,595,168 8,273,487 8,284,814 8,052,542 5.03%
NOSH 2,513,527 2,513,527 2,513,527 2,513,527 2,481,507 2,473,407 2,472,322 1.10%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 9.84% 10.78% 11.58% 14.44% 15.96% 15.92% 16.61% -
ROE 2.94% 3.59% 4.35% 6.68% 8.58% 8.54% 8.77% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 124.76 132.53 145.73 168.54 190.65 192.35 184.81 -22.95%
EPS 10.16 12.23 14.79 22.84 28.65 28.62 28.59 -49.67%
DPS 0.00 0.00 6.00 6.00 12.00 12.00 12.00 -
NAPS 3.45 3.41 3.40 3.42 3.34 3.35 3.26 3.83%
Adjusted Per Share Value based on latest NOSH - 2,513,527
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 111.15 118.08 129.84 150.15 167.40 168.62 161.82 -22.06%
EPS 9.05 10.89 13.17 20.35 25.16 25.09 25.03 -49.09%
DPS 0.00 0.00 5.26 5.26 10.51 10.51 10.50 -
NAPS 3.0738 3.0382 3.0293 3.0467 2.9327 2.9367 2.8544 5.03%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 3.30 3.33 3.56 3.22 3.86 3.74 3.71 -
P/RPS 2.65 2.51 2.44 1.91 2.02 1.94 2.01 20.13%
P/EPS 32.49 27.23 24.07 14.10 13.47 13.07 12.98 83.84%
EY 3.08 3.67 4.15 7.09 7.42 7.65 7.71 -45.60%
DY 0.00 0.00 1.69 1.86 3.11 3.21 3.23 -
P/NAPS 0.96 0.98 1.05 0.94 1.16 1.12 1.14 -10.77%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 21/12/20 25/09/20 24/06/20 25/03/20 13/12/19 27/09/19 -
Price 3.55 3.86 3.25 3.53 2.65 3.78 3.56 -
P/RPS 2.85 2.91 2.23 2.09 1.39 1.97 1.93 29.52%
P/EPS 34.95 31.57 21.98 15.46 9.25 13.21 12.45 98.37%
EY 2.86 3.17 4.55 6.47 10.81 7.57 8.03 -49.59%
DY 0.00 0.00 1.85 1.70 4.53 3.17 3.37 -
P/NAPS 1.03 1.13 0.96 1.03 0.79 1.13 1.09 -3.68%

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