[GAMUDA] YoY TTM Result on 31-Jan-2019 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -7.89%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 3,893,298 3,135,788 4,722,595 4,481,490 3,627,222 2,440,437 2,217,268 9.82%
PBT 908,675 444,062 896,911 651,268 929,383 820,185 784,282 2.48%
Tax -180,091 -135,595 -142,974 -152,957 -185,587 -140,108 -109,173 8.69%
NP 728,584 308,467 753,937 498,311 743,796 680,077 675,109 1.27%
-
NP to SH 685,409 255,294 709,723 444,788 687,958 633,195 635,457 1.26%
-
Tax Rate 19.82% 30.54% 15.94% 23.49% 19.97% 17.08% 13.92% -
Total Cost 3,164,714 2,827,321 3,968,658 3,983,179 2,883,426 1,760,360 1,542,159 12.71%
-
Net Worth 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5.80%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 150,811 - 296,479 295,675 292,926 289,707 285,738 -10.09%
Div Payout % 22.00% - 41.77% 66.48% 42.58% 45.75% 44.97% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 9,325,190 8,671,670 8,273,487 7,823,715 7,538,943 7,270,845 6,645,291 5.80%
NOSH 2,513,528 2,513,527 2,481,507 2,468,050 2,456,210 2,423,615 2,407,714 0.71%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 18.71% 9.84% 15.96% 11.12% 20.51% 27.87% 30.45% -
ROE 7.35% 2.94% 8.58% 5.69% 9.13% 8.71% 9.56% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 154.89 124.76 190.65 181.58 147.71 100.69 92.09 9.04%
EPS 27.27 10.16 28.65 18.02 28.01 26.13 26.39 0.54%
DPS 6.00 0.00 12.00 12.00 12.00 12.00 11.87 -10.73%
NAPS 3.71 3.45 3.34 3.17 3.07 3.00 2.76 5.04%
Adjusted Per Share Value based on latest NOSH - 2,468,050
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 137.98 111.13 167.37 158.82 128.55 86.49 78.58 9.82%
EPS 24.29 9.05 25.15 15.76 24.38 22.44 22.52 1.26%
DPS 5.34 0.00 10.51 10.48 10.38 10.27 10.13 -10.11%
NAPS 3.3048 3.0732 2.9321 2.7727 2.6718 2.5768 2.3551 5.80%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 2.77 3.30 3.86 2.76 5.12 4.81 4.57 -
P/RPS 1.79 2.65 2.02 1.52 3.47 4.78 4.96 -15.60%
P/EPS 10.16 32.49 13.47 15.31 18.28 18.41 17.32 -8.49%
EY 9.84 3.08 7.42 6.53 5.47 5.43 5.78 9.26%
DY 2.17 0.00 3.11 4.35 2.34 2.49 2.60 -2.96%
P/NAPS 0.75 0.96 1.16 0.87 1.67 1.60 1.66 -12.39%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 23/03/22 30/03/21 25/03/20 27/03/19 23/03/18 23/03/17 24/03/16 -
Price 3.39 3.55 2.65 2.80 5.12 5.25 4.81 -
P/RPS 2.19 2.85 1.39 1.54 3.47 5.21 5.22 -13.46%
P/EPS 12.43 34.95 9.25 15.54 18.28 20.09 18.22 -6.16%
EY 8.04 2.86 10.81 6.44 5.47 4.98 5.49 6.55%
DY 1.77 0.00 4.53 4.29 2.34 2.29 2.47 -5.39%
P/NAPS 0.91 1.03 0.79 0.88 1.67 1.75 1.74 -10.23%

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