[GAMUDA] YoY Annualized Quarter 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- -25.64%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 6,422,308 4,288,102 3,507,393 3,648,596 4,087,589 4,016,330 2,930,996 13.96%
PBT 965,704 917,953 663,021 670,345 913,552 1,042,073 860,736 1.93%
Tax 1,369,664 -142,412 -126,306 -111,812 -159,464 -169,381 -150,500 -
NP 2,335,368 775,541 536,714 558,533 754,088 872,692 710,236 21.93%
-
NP to SH 2,115,537 734,645 498,976 518,693 694,886 819,948 665,786 21.23%
-
Tax Rate -141.83% 15.51% 19.05% 16.68% 17.46% 16.25% 17.49% -
Total Cost 4,086,940 3,512,561 2,970,678 3,090,062 3,333,501 3,143,638 2,220,760 10.69%
-
Net Worth 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6.21%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 1,772,714 406,474 - 201,056 394,920 393,546 387,836 28.80%
Div Payout % 83.80% 55.33% - 38.76% 56.83% 48.00% 58.25% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,441,620 6.21%
NOSH 2,659,570 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 2,423,980 1.55%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 36.36% 18.09% 15.30% 15.31% 18.45% 21.73% 24.23% -
ROE 19.79% 7.57% 5.64% 6.03% 8.66% 10.58% 8.95% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 241.52 168.79 139.54 145.18 165.61 163.29 120.92 12.21%
EPS 80.80 29.12 19.85 20.85 28.16 33.37 27.47 19.68%
DPS 66.67 16.00 0.00 8.00 16.00 16.00 16.00 26.83%
NAPS 4.02 3.82 3.52 3.42 3.25 3.15 3.07 4.59%
Adjusted Per Share Value based on latest NOSH - 2,513,527
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 225.83 150.78 123.33 128.30 143.73 141.23 103.06 13.96%
EPS 74.39 25.83 17.55 18.24 24.43 28.83 23.41 21.24%
DPS 62.33 14.29 0.00 7.07 13.89 13.84 13.64 28.80%
NAPS 3.7587 3.4124 3.1111 3.0223 2.8207 2.7244 2.6167 6.21%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 4.15 3.72 3.53 3.22 3.50 5.14 5.27 -
P/RPS 1.72 2.20 2.53 2.22 2.11 3.15 4.36 -14.35%
P/EPS 5.22 12.86 17.78 15.60 12.43 15.42 19.19 -19.49%
EY 19.17 7.77 5.62 6.41 8.04 6.49 5.21 24.23%
DY 16.06 4.30 0.00 2.48 4.57 3.11 3.04 31.95%
P/NAPS 1.03 0.97 1.00 0.94 1.08 1.63 1.72 -8.18%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 22/06/23 29/06/22 24/06/21 24/06/20 27/06/19 27/06/18 23/06/17 -
Price 4.25 3.42 3.12 3.53 3.72 3.22 5.45 -
P/RPS 1.76 2.03 2.24 2.43 2.25 1.97 4.51 -14.50%
P/EPS 5.34 11.83 15.72 17.10 13.21 9.66 19.84 -19.63%
EY 18.72 8.46 6.36 5.85 7.57 10.35 5.04 24.43%
DY 15.69 4.68 0.00 2.27 4.30 4.97 2.94 32.17%
P/NAPS 1.06 0.90 0.89 1.03 1.14 1.02 1.78 -8.27%

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