[GAMUDA] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 39.8%
YoY- -37.82%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 3,893,298 3,500,378 3,517,218 3,557,062 3,135,788 3,331,089 3,662,964 4.13%
PBT 908,675 836,948 786,250 579,969 444,062 508,312 585,462 33.94%
Tax -180,091 -161,115 -154,061 -172,143 -135,595 -149,120 -161,272 7.61%
NP 728,584 675,833 632,189 407,826 308,467 359,192 424,190 43.27%
-
NP to SH 685,409 631,402 588,316 356,892 255,294 307,348 371,680 50.21%
-
Tax Rate 19.82% 19.25% 19.59% 29.68% 30.54% 29.34% 27.55% -
Total Cost 3,164,714 2,824,545 2,885,029 3,149,236 2,827,321 2,971,897 3,238,774 -1.52%
-
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 150,811 150,811 - - - - 148,384 1.08%
Div Payout % 22.00% 23.89% - - - - 39.92% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 9,325,190 9,274,920 9,174,381 8,847,620 8,671,670 8,571,129 8,545,994 5.97%
NOSH 2,513,528 2,513,528 2,513,528 2,513,528 2,513,527 2,513,527 2,513,527 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 18.71% 19.31% 17.97% 11.47% 9.84% 10.78% 11.58% -
ROE 7.35% 6.81% 6.41% 4.03% 2.94% 3.59% 4.35% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 154.89 139.26 139.93 141.52 124.76 132.53 145.73 4.13%
EPS 27.27 25.12 23.41 14.20 10.16 12.23 14.79 50.19%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 6.00 0.00%
NAPS 3.71 3.69 3.65 3.52 3.45 3.41 3.40 5.97%
Adjusted Per Share Value based on latest NOSH - 2,513,528
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 138.01 124.08 124.67 126.09 111.15 118.08 129.84 4.14%
EPS 24.30 22.38 20.85 12.65 9.05 10.89 13.17 50.26%
DPS 5.35 5.35 0.00 0.00 0.00 0.00 5.26 1.13%
NAPS 3.3055 3.2877 3.252 3.1362 3.0738 3.0382 3.0293 5.97%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.77 3.24 2.80 3.53 3.30 3.33 3.56 -
P/RPS 1.79 2.33 2.00 2.49 2.65 2.51 2.44 -18.61%
P/EPS 10.16 12.90 11.96 24.86 32.49 27.23 24.07 -43.64%
EY 9.84 7.75 8.36 4.02 3.08 3.67 4.15 77.53%
DY 2.17 1.85 0.00 0.00 0.00 0.00 1.69 18.08%
P/NAPS 0.75 0.88 0.77 1.00 0.96 0.98 1.05 -20.04%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 23/03/22 21/12/21 29/09/21 24/06/21 30/03/21 21/12/20 25/09/20 -
Price 3.39 2.92 3.02 3.12 3.55 3.86 3.25 -
P/RPS 2.19 2.10 2.16 2.20 2.85 2.91 2.23 -1.19%
P/EPS 12.43 11.62 12.90 21.97 34.95 31.57 21.98 -31.54%
EY 8.04 8.60 7.75 4.55 2.86 3.17 4.55 46.00%
DY 1.77 2.05 0.00 0.00 0.00 0.00 1.85 -2.89%
P/NAPS 0.91 0.79 0.83 0.89 1.03 1.13 0.96 -3.49%

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