[GAMUDA] YoY Cumulative 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- 61.03%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 8,625,531 4,816,731 3,216,077 2,630,545 2,736,447 3,065,692 3,012,248 19.14%
PBT 748,235 724,278 688,465 497,266 502,759 685,164 781,555 -0.72%
Tax -87,698 1,027,248 -106,809 -94,730 -83,859 -119,598 -127,036 -5.98%
NP 660,537 1,751,526 581,656 402,536 418,900 565,566 654,519 0.15%
-
NP to SH 639,640 1,586,653 550,984 374,232 389,020 521,165 614,961 0.65%
-
Tax Rate 11.72% -141.83% 15.51% 19.05% 16.68% 17.46% 16.25% -
Total Cost 7,964,994 3,065,205 2,634,421 2,228,009 2,317,547 2,500,126 2,357,729 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 442,893 1,329,536 304,855 - 150,792 296,190 295,160 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 5.53% 14.84% 5.68% 4.23% 4.53% 6.50% 7.94% -
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 311.61 181.14 126.59 104.66 108.88 124.20 122.47 16.82%
EPS 23.45 60.60 21.84 14.89 15.64 21.12 25.03 -1.07%
DPS 16.00 50.00 12.00 0.00 6.00 12.00 12.00 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 305.69 170.70 113.98 93.23 96.98 108.65 106.75 19.14%
EPS 22.67 56.23 19.53 13.26 13.79 18.47 21.79 0.66%
DPS 15.70 47.12 10.80 0.00 5.34 10.50 10.46 6.99%
NAPS 4.1006 3.7883 3.4393 3.1356 3.0461 2.8429 2.7459 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 1.70 2.29 2.94 3.37 2.96 2.82 4.20 -13.98%
P/EPS 22.98 6.95 17.15 23.71 20.80 16.58 20.56 1.87%
EY 4.35 14.38 5.83 4.22 4.81 6.03 4.86 -1.82%
DY 3.01 12.05 3.23 0.00 1.86 3.43 2.33 4.35%
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 2.09 2.35 2.70 2.98 3.24 3.00 2.63 -3.75%
P/EPS 28.13 7.12 15.77 20.96 22.81 17.62 12.88 13.89%
EY 3.56 14.04 6.34 4.77 4.38 5.68 7.76 -12.16%
DY 2.46 11.76 3.51 0.00 1.70 3.23 3.73 -6.69%
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