[GAMUDA] YoY Annualized Quarter 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- 7.35%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 11,500,708 6,422,308 4,288,102 3,507,393 3,648,596 4,087,589 4,016,330 19.14%
PBT 997,646 965,704 917,953 663,021 670,345 913,552 1,042,073 -0.72%
Tax -116,930 1,369,664 -142,412 -126,306 -111,812 -159,464 -169,381 -5.98%
NP 880,716 2,335,368 775,541 536,714 558,533 754,088 872,692 0.15%
-
NP to SH 852,853 2,115,537 734,645 498,976 518,693 694,886 819,948 0.65%
-
Tax Rate 11.72% -141.83% 15.51% 19.05% 16.68% 17.46% 16.25% -
Total Cost 10,619,992 4,086,940 3,512,561 2,970,678 3,090,062 3,333,501 3,143,638 22.47%
-
Net Worth 11,570,586 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 6.90%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 590,524 1,772,714 406,474 - 201,056 394,920 393,546 6.99%
Div Payout % 69.24% 83.80% 55.33% - 38.76% 56.83% 48.00% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 11,570,586 10,689,469 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 6.90%
NOSH 2,769,642 2,659,570 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 1.97%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 7.66% 36.36% 18.09% 15.30% 15.31% 18.45% 21.73% -
ROE 7.37% 19.79% 7.57% 5.64% 6.03% 8.66% 10.58% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 415.48 241.52 168.79 139.54 145.18 165.61 163.29 16.82%
EPS 31.27 80.80 29.12 19.85 20.85 28.16 33.37 -1.07%
DPS 21.33 66.67 16.00 0.00 8.00 16.00 16.00 4.90%
NAPS 4.18 4.02 3.82 3.52 3.42 3.25 3.15 4.82%
Adjusted Per Share Value based on latest NOSH - 2,513,528
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 407.66 227.65 152.00 124.33 129.33 144.89 142.37 19.14%
EPS 30.23 74.99 26.04 17.69 18.39 24.63 29.06 0.65%
DPS 20.93 62.84 14.41 0.00 7.13 14.00 13.95 6.98%
NAPS 4.1014 3.7891 3.44 3.1362 3.0467 2.8435 2.7464 6.90%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 5.31 4.15 3.72 3.53 3.22 3.50 5.14 -
P/RPS 1.28 1.72 2.20 2.53 2.22 2.11 3.15 -13.92%
P/EPS 17.23 5.22 12.86 17.78 15.60 12.43 15.42 1.86%
EY 5.80 19.17 7.77 5.62 6.41 8.04 6.49 -1.85%
DY 4.02 16.06 4.30 0.00 2.48 4.57 3.11 4.36%
P/NAPS 1.27 1.03 0.97 1.00 0.94 1.08 1.63 -4.07%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 25/06/24 22/06/23 29/06/22 24/06/21 24/06/20 27/06/19 27/06/18 -
Price 6.50 4.25 3.42 3.12 3.53 3.72 3.22 -
P/RPS 1.56 1.76 2.03 2.24 2.43 2.25 1.97 -3.81%
P/EPS 21.10 5.34 11.83 15.72 17.10 13.21 9.66 13.89%
EY 4.74 18.72 8.46 6.36 5.85 7.57 10.35 -12.19%
DY 3.28 15.69 4.68 0.00 2.27 4.30 4.97 -6.68%
P/NAPS 1.56 1.06 0.90 0.89 1.03 1.14 1.02 7.33%

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