[GAMUDA] QoQ TTM Result on 31-Oct-2022 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 126.06%
YoY- 188.65%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 8,233,552 6,690,148 5,803,694 5,649,000 5,089,494 4,102,750 3,893,298 64.98%
PBT 1,067,575 1,044,033 1,004,345 1,001,415 1,008,220 977,449 908,675 11.37%
Tax 937,485 961,497 1,003,156 995,060 -172,560 -166,140 -180,091 -
NP 2,005,060 2,005,530 2,007,501 1,996,475 835,660 811,309 728,584 96.74%
-
NP to SH 1,838,401 1,841,894 1,840,017 1,822,524 806,225 765,068 685,409 93.39%
-
Tax Rate -87.81% -92.09% -99.88% -99.37% 17.12% 17.00% 19.82% -
Total Cost 6,228,492 4,684,618 3,796,193 3,652,525 4,253,834 3,291,441 3,164,714 57.24%
-
Net Worth 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 10.36%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 1,294,167 1,294,167 1,287,051 1,287,051 303,239 303,239 150,811 320.80%
Div Payout % 70.40% 70.26% 69.95% 70.62% 37.61% 39.64% 22.00% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 10,807,049 10,689,469 10,122,955 11,139,941 9,909,248 9,704,568 9,325,190 10.36%
NOSH 2,662,493 2,659,570 2,617,909 2,591,069 2,553,930 2,553,930 2,513,528 3.92%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 24.35% 29.98% 34.59% 35.34% 16.42% 19.77% 18.71% -
ROE 17.01% 17.23% 18.18% 16.36% 8.14% 7.88% 7.35% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 309.32 251.60 222.45 219.06 199.28 161.50 154.89 58.78%
EPS 69.07 69.27 70.53 70.68 31.57 30.12 27.27 86.12%
DPS 48.62 48.67 49.33 49.91 12.00 12.00 6.00 304.98%
NAPS 4.06 4.02 3.88 4.32 3.88 3.82 3.71 6.21%
Adjusted Per Share Value based on latest NOSH - 2,591,069
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 296.99 241.32 209.34 203.76 183.58 147.99 140.43 64.98%
EPS 66.31 66.44 66.37 65.74 29.08 27.60 24.72 93.40%
DPS 46.68 46.68 46.43 46.43 10.94 10.94 5.44 320.78%
NAPS 3.8982 3.8558 3.6514 4.0183 3.5744 3.5005 3.3637 10.36%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 4.30 4.15 3.92 3.85 3.75 3.72 2.77 -
P/RPS 1.39 1.65 1.76 1.76 1.88 2.30 1.79 -15.55%
P/EPS 6.23 5.99 5.56 5.45 11.88 12.35 10.16 -27.88%
EY 16.06 16.69 17.99 18.36 8.42 8.10 9.84 38.74%
DY 11.31 11.73 12.58 12.96 3.20 3.23 2.17 201.51%
P/NAPS 1.06 1.03 1.01 0.89 0.97 0.97 0.75 26.01%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 22/06/23 23/03/23 16/12/22 29/09/22 29/06/22 23/03/22 -
Price 4.31 4.25 4.14 3.61 3.85 3.42 3.39 -
P/RPS 1.39 1.69 1.86 1.65 1.93 2.12 2.19 -26.20%
P/EPS 6.24 6.14 5.87 5.11 12.20 11.36 12.43 -36.91%
EY 16.02 16.30 17.04 19.58 8.20 8.81 8.04 58.54%
DY 11.28 11.45 11.92 13.83 3.12 3.51 1.77 244.90%
P/NAPS 1.06 1.06 1.07 0.84 0.99 0.90 0.91 10.73%

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