[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 104.06%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 1,659,367 2,186,543 2,029,010 1,774,580 1,358,761 1,040,223 1,222,873 5.21%
PBT 296,270 437,670 449,608 527,642 424,261 384,734 458,641 -7.01%
Tax -40,507 -66,184 -73,864 -85,852 -70,042 -41,852 -65,410 -7.66%
NP 255,763 371,486 375,744 441,790 354,219 342,882 393,231 -6.91%
-
NP to SH 232,402 348,788 345,178 414,273 328,408 321,346 368,027 -7.36%
-
Tax Rate 13.67% 15.12% 16.43% 16.27% 16.51% 10.88% 14.26% -
Total Cost 1,403,604 1,815,057 1,653,266 1,332,790 1,004,542 697,341 829,642 9.15%
-
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 6.55%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 148,625 148,082 147,340 145,313 144,317 139,934 -
Div Payout % - 42.61% 42.90% 35.57% 44.25% 44.91% 38.02% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 8,671,670 8,273,487 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 6.55%
NOSH 2,513,527 2,481,507 2,468,050 2,456,210 2,421,887 2,405,284 2,332,237 1.25%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.41% 16.99% 18.52% 24.90% 26.07% 32.96% 32.16% -
ROE 2.68% 4.22% 4.41% 5.50% 4.52% 4.84% 6.21% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 66.02 88.27 82.21 72.26 56.10 43.25 52.43 3.91%
EPS 9.25 14.09 13.99 16.88 13.56 13.36 15.78 -8.50%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 3.45 3.34 3.17 3.07 3.00 2.76 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 2,456,210
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 58.82 77.51 71.92 62.90 48.16 36.87 43.35 5.21%
EPS 8.24 12.36 12.24 14.68 11.64 11.39 13.05 -7.37%
DPS 0.00 5.27 5.25 5.22 5.15 5.12 4.96 -
NAPS 3.0738 2.9327 2.7733 2.6723 2.5754 2.3532 2.0998 6.55%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.30 3.86 2.76 5.12 4.81 4.57 5.07 -
P/RPS 5.00 4.37 3.36 7.09 8.57 10.57 9.67 -10.40%
P/EPS 35.69 27.41 19.73 30.35 35.47 34.21 32.13 1.76%
EY 2.80 3.65 5.07 3.29 2.82 2.92 3.11 -1.73%
DY 0.00 1.55 2.17 1.17 1.25 1.31 1.18 -
P/NAPS 0.96 1.16 0.87 1.67 1.60 1.66 2.00 -11.50%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 -
Price 3.55 2.65 2.80 5.12 5.25 4.81 5.20 -
P/RPS 5.38 3.00 3.41 7.09 9.36 11.12 9.92 -9.68%
P/EPS 38.39 18.82 20.02 30.35 38.72 36.00 32.95 2.57%
EY 2.60 5.31 4.99 3.29 2.58 2.78 3.03 -2.51%
DY 0.00 2.26 2.14 1.17 1.14 1.25 1.15 -
P/NAPS 1.03 0.79 0.88 1.67 1.75 1.74 2.05 -10.82%

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