[GAMUDA] YoY TTM Result on 31-Oct-2018 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
14-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -6.03%
YoY- -24.89%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 3,500,378 3,331,089 4,757,009 4,359,119 3,478,345 2,113,985 2,343,077 6.91%
PBT 836,948 508,312 900,653 696,137 879,681 793,755 821,901 0.30%
Tax -161,115 -149,120 -143,314 -163,108 -180,713 -122,846 -123,224 4.56%
NP 675,833 359,192 757,339 533,029 698,968 670,909 698,677 -0.55%
-
NP to SH 631,402 307,348 707,690 482,904 642,962 627,048 657,522 -0.67%
-
Tax Rate 19.25% 29.34% 15.91% 23.43% 20.54% 15.48% 14.99% -
Total Cost 2,824,545 2,971,897 3,999,670 3,826,090 2,779,377 1,443,076 1,644,400 9.42%
-
Net Worth 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5.71%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 150,811 - 296,479 295,675 292,926 289,707 285,738 -10.09%
Div Payout % 23.89% - 41.89% 61.23% 45.56% 46.20% 43.46% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 7,139,352 6,641,837 5.71%
NOSH 2,513,528 2,513,527 2,473,407 2,468,264 2,455,000 2,420,119 2,406,462 0.72%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 19.31% 10.78% 15.92% 12.23% 20.09% 31.74% 29.82% -
ROE 6.81% 3.59% 8.54% 6.19% 8.40% 8.78% 9.90% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 139.26 132.53 192.35 176.61 141.74 87.35 97.37 6.13%
EPS 25.12 12.23 28.62 19.56 26.20 25.91 27.32 -1.38%
DPS 6.00 0.00 12.00 12.00 12.00 12.00 11.87 -10.73%
NAPS 3.69 3.41 3.35 3.16 3.12 2.95 2.76 4.95%
Adjusted Per Share Value based on latest NOSH - 2,468,264
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 124.05 118.05 168.59 154.49 123.27 74.92 83.04 6.91%
EPS 22.38 10.89 25.08 17.11 22.79 22.22 23.30 -0.66%
DPS 5.34 0.00 10.51 10.48 10.38 10.27 10.13 -10.11%
NAPS 3.287 3.0376 2.9361 2.7642 2.7136 2.5302 2.3539 5.71%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 3.24 3.33 3.74 2.39 5.25 4.91 4.50 -
P/RPS 2.33 2.51 1.94 1.35 3.70 5.62 4.62 -10.77%
P/EPS 12.90 27.23 13.07 12.22 20.04 18.95 16.47 -3.98%
EY 7.75 3.67 7.65 8.19 4.99 5.28 6.07 4.15%
DY 1.85 0.00 3.21 5.02 2.29 2.44 2.64 -5.74%
P/NAPS 0.88 0.98 1.12 0.76 1.68 1.66 1.63 -9.75%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 21/12/21 21/12/20 13/12/19 14/12/18 15/12/17 16/12/16 16/12/15 -
Price 2.92 3.86 3.78 2.28 4.75 4.81 4.40 -
P/RPS 2.10 2.91 1.97 1.29 3.35 5.51 4.52 -11.98%
P/EPS 11.62 31.57 13.21 11.65 18.13 18.56 16.10 -5.28%
EY 8.60 3.17 7.57 8.58 5.52 5.39 6.21 5.57%
DY 2.05 0.00 3.17 5.26 2.53 2.49 2.70 -4.48%
P/NAPS 0.79 1.13 1.13 0.72 1.52 1.63 1.59 -10.99%

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