[GAMUDA] YoY TTM Result on 30-Apr-2019 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- -5.55%
YoY- -41.47%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 4,102,750 3,557,062 4,235,817 4,280,504 4,025,404 2,812,633 2,130,782 11.53%
PBT 977,449 579,969 726,444 632,911 962,005 855,680 761,050 4.25%
Tax -166,140 -172,143 -114,915 -157,507 -183,938 -162,289 -98,032 9.18%
NP 811,309 407,826 611,529 475,404 778,067 693,391 663,018 3.41%
-
NP to SH 765,068 356,892 573,968 420,087 717,714 651,438 627,713 3.35%
-
Tax Rate 17.00% 29.68% 15.82% 24.89% 19.12% 18.97% 12.88% -
Total Cost 3,291,441 3,149,236 3,624,288 3,805,100 3,247,337 2,119,242 1,467,764 14.40%
-
Net Worth 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6.44%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 303,239 - 148,384 296,191 294,825 290,887 288,888 0.81%
Div Payout % 39.64% - 25.85% 70.51% 41.08% 44.65% 46.02% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 9,704,568 8,847,620 8,595,168 8,021,825 7,747,954 7,453,994 6,671,112 6.44%
NOSH 2,553,930 2,513,528 2,513,527 2,468,497 2,462,129 2,428,011 2,408,343 0.98%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 19.77% 11.47% 14.44% 11.11% 19.33% 24.65% 31.12% -
ROE 7.88% 4.03% 6.68% 5.24% 9.26% 8.74% 9.41% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 161.50 141.52 168.54 173.42 163.66 115.84 88.47 10.54%
EPS 30.12 14.20 22.84 17.02 29.18 26.83 26.06 2.44%
DPS 12.00 0.00 6.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.82 3.52 3.42 3.25 3.15 3.07 2.77 5.50%
Adjusted Per Share Value based on latest NOSH - 2,468,497
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 145.43 126.09 150.15 151.73 142.69 99.70 75.53 11.53%
EPS 27.12 12.65 20.35 14.89 25.44 23.09 22.25 3.35%
DPS 10.75 0.00 5.26 10.50 10.45 10.31 10.24 0.81%
NAPS 3.44 3.1362 3.0467 2.8435 2.7464 2.6422 2.3647 6.44%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 3.72 3.53 3.22 3.50 5.14 5.27 4.75 -
P/RPS 2.30 2.49 1.91 2.02 3.14 4.55 5.37 -13.17%
P/EPS 12.35 24.86 14.10 20.56 17.62 19.64 18.22 -6.27%
EY 8.10 4.02 7.09 4.86 5.68 5.09 5.49 6.69%
DY 3.23 0.00 1.86 3.43 2.33 2.28 2.53 4.15%
P/NAPS 0.97 1.00 0.94 1.08 1.63 1.72 1.71 -9.01%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 24/06/21 24/06/20 27/06/19 27/06/18 23/06/17 29/06/16 -
Price 3.42 3.12 3.53 3.72 3.22 5.45 4.81 -
P/RPS 2.12 2.20 2.09 2.15 1.97 4.70 5.44 -14.52%
P/EPS 11.36 21.97 15.46 21.86 11.04 20.31 18.45 -7.76%
EY 8.81 4.55 6.47 4.58 9.06 4.92 5.42 8.42%
DY 3.51 0.00 1.70 3.23 3.73 2.20 2.49 5.88%
P/NAPS 0.90 0.89 1.03 1.14 1.02 1.78 1.74 -10.40%

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