[GAMUDA] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 0.29%
YoY- 59.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 3,331,089 3,662,964 4,235,817 4,722,595 4,757,009 4,565,062 4,280,504 -15.33%
PBT 508,312 585,462 726,444 896,911 900,653 908,849 632,911 -13.54%
Tax -149,120 -161,272 -114,915 -142,974 -143,314 -150,654 -157,507 -3.56%
NP 359,192 424,190 611,529 753,937 757,339 758,195 475,404 -16.97%
-
NP to SH 307,348 371,680 573,968 709,723 707,690 706,113 420,087 -18.72%
-
Tax Rate 29.34% 27.55% 15.82% 15.94% 15.91% 16.58% 24.89% -
Total Cost 2,971,897 3,238,774 3,624,288 3,968,658 3,999,670 3,806,867 3,805,100 -15.12%
-
Net Worth 8,571,129 8,545,994 8,595,168 8,273,487 8,284,814 8,052,542 8,021,825 4.49%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - 148,384 148,384 296,479 296,479 296,191 296,191 -
Div Payout % - 39.92% 25.85% 41.77% 41.89% 41.95% 70.51% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 8,571,129 8,545,994 8,595,168 8,273,487 8,284,814 8,052,542 8,021,825 4.49%
NOSH 2,513,527 2,513,527 2,513,527 2,481,507 2,473,407 2,472,322 2,468,497 1.20%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 10.78% 11.58% 14.44% 15.96% 15.92% 16.61% 11.11% -
ROE 3.59% 4.35% 6.68% 8.58% 8.54% 8.77% 5.24% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 132.53 145.73 168.54 190.65 192.35 184.81 173.42 -16.34%
EPS 12.23 14.79 22.84 28.65 28.62 28.59 17.02 -19.69%
DPS 0.00 6.00 6.00 12.00 12.00 12.00 12.00 -
NAPS 3.41 3.40 3.42 3.34 3.35 3.26 3.25 3.24%
Adjusted Per Share Value based on latest NOSH - 2,481,507
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 117.13 128.80 148.94 166.06 167.27 160.52 150.52 -15.33%
EPS 10.81 13.07 20.18 24.96 24.88 24.83 14.77 -18.70%
DPS 0.00 5.22 5.22 10.43 10.43 10.41 10.41 -
NAPS 3.0139 3.005 3.0223 2.9092 2.9132 2.8315 2.8207 4.49%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 3.33 3.56 3.22 3.86 3.74 3.71 3.50 -
P/RPS 2.51 2.44 1.91 2.02 1.94 2.01 2.02 15.50%
P/EPS 27.23 24.07 14.10 13.47 13.07 12.98 20.56 20.49%
EY 3.67 4.15 7.09 7.42 7.65 7.71 4.86 -17.00%
DY 0.00 1.69 1.86 3.11 3.21 3.23 3.43 -
P/NAPS 0.98 1.05 0.94 1.16 1.12 1.14 1.08 -6.24%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 21/12/20 25/09/20 24/06/20 25/03/20 13/12/19 27/09/19 27/06/19 -
Price 3.86 3.25 3.53 2.65 3.78 3.56 3.72 -
P/RPS 2.91 2.23 2.09 1.39 1.97 1.93 2.15 22.24%
P/EPS 31.57 21.98 15.46 9.25 13.21 12.45 21.86 27.62%
EY 3.17 4.55 6.47 10.81 7.57 8.03 4.58 -21.66%
DY 0.00 1.85 1.70 4.53 3.17 3.37 3.23 -
P/NAPS 1.13 0.96 1.03 0.79 1.13 1.09 1.14 -0.58%

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