[GAMUDA] QoQ TTM 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- -16.94%
YoY- -64.03%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 3,500,378 3,517,218 3,557,062 3,135,788 3,331,089 3,662,964 4,235,817 -11.90%
PBT 836,948 786,250 579,969 444,062 508,312 585,462 726,444 9.87%
Tax -161,115 -154,061 -172,143 -135,595 -149,120 -161,272 -114,915 25.19%
NP 675,833 632,189 407,826 308,467 359,192 424,190 611,529 6.87%
-
NP to SH 631,402 588,316 356,892 255,294 307,348 371,680 573,968 6.54%
-
Tax Rate 19.25% 19.59% 29.68% 30.54% 29.34% 27.55% 15.82% -
Total Cost 2,824,545 2,885,029 3,149,236 2,827,321 2,971,897 3,238,774 3,624,288 -15.27%
-
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 - - - - 148,384 148,384 1.08%
Div Payout % 23.89% - - - - 39.92% 25.85% -
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 19.31% 17.97% 11.47% 9.84% 10.78% 11.58% 14.44% -
ROE 6.81% 6.41% 4.03% 2.94% 3.59% 4.35% 6.68% -
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 139.26 139.93 141.52 124.76 132.53 145.73 168.54 -11.91%
EPS 25.12 23.41 14.20 10.16 12.23 14.79 22.84 6.53%
DPS 6.00 0.00 0.00 0.00 0.00 6.00 6.00 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 123.08 123.68 125.08 110.26 117.13 128.80 148.94 -11.90%
EPS 22.20 20.69 12.55 8.98 10.81 13.07 20.18 6.54%
DPS 5.30 0.00 0.00 0.00 0.00 5.22 5.22 1.01%
NAPS 3.2613 3.226 3.1111 3.0492 3.0139 3.005 3.0223 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 2.33 2.00 2.49 2.65 2.51 2.44 1.91 14.12%
P/EPS 12.90 11.96 24.86 32.49 27.23 24.07 14.10 -5.74%
EY 7.75 8.36 4.02 3.08 3.67 4.15 7.09 6.09%
DY 1.85 0.00 0.00 0.00 0.00 1.69 1.86 -0.35%
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 2.10 2.16 2.20 2.85 2.91 2.23 2.09 0.31%
P/EPS 11.62 12.90 21.97 34.95 31.57 21.98 15.46 -17.29%
EY 8.60 7.75 4.55 2.86 3.17 4.55 6.47 20.82%
DY 2.05 0.00 0.00 0.00 0.00 1.85 1.70 13.25%
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