[GAMUDA] YoY Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 2,804,651 1,306,620 747,114 763,954 1,095,829 903,882 771,823 23.98% YoY % 114.65% 74.89% -2.20% -30.29% 21.24% 17.11% - Horiz. % 363.38% 169.29% 96.80% 98.98% 141.98% 117.11% 100.00%
PBT 239,730 184,708 191,513 140,815 217,965 226,161 259,326 -1.30% YoY % 29.79% -3.55% 36.00% -35.40% -3.62% -12.79% - Horiz. % 92.44% 71.23% 73.85% 54.30% 84.05% 87.21% 100.00%
Tax -37,859 1,140,344 -27,276 -20,222 -32,374 -39,714 -41,551 -1.54% YoY % -103.32% 4,280.76% -34.88% 37.54% 18.48% 4.42% - Horiz. % 91.11% -2,744.44% 65.64% 48.67% 77.91% 95.58% 100.00%
NP 201,871 1,325,052 164,237 120,593 185,591 186,447 217,775 -1.26% YoY % -84.77% 706.79% 36.19% -35.02% -0.46% -14.39% - Horiz. % 92.70% 608.45% 75.42% 55.38% 85.22% 85.61% 100.00%
NP to SH 195,042 1,168,668 152,369 109,283 173,615 172,038 203,017 -0.67% YoY % -83.31% 667.00% 39.43% -37.05% 0.92% -15.26% - Horiz. % 96.07% 575.65% 75.05% 53.83% 85.52% 84.74% 100.00%
Tax Rate 15.79 % -617.38 % 14.24 % 14.36 % 14.85 % 17.56 % 16.02 % -0.24% YoY % 102.56% -4,435.53% -0.84% -3.30% -15.43% 9.61% - Horiz. % 98.56% -3,853.81% 88.89% 89.64% 92.70% 109.61% 100.00%
Total Cost 2,602,780 -18,432 582,877 643,361 910,238 717,435 554,048 29.40% YoY % 14,220.99% -103.16% -9.40% -29.32% 26.87% 29.49% - Horiz. % 469.78% -3.33% 105.20% 116.12% 164.29% 129.49% 100.00%
Net Worth 11,122,490 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 6.42% YoY % -0.16% 20.11% 8.21% 3.46% 6.22% 1.87% - Horiz. % 145.26% 145.49% 121.13% 111.94% 108.20% 101.87% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 161,195 1,134,623 150,811 - 148,384 148,095 147,245 1.52% YoY % -85.79% 652.34% 0.00% 0.00% 0.20% 0.58% - Horiz. % 109.47% 770.56% 102.42% 0.00% 100.77% 100.58% 100.00%
Div Payout % 82.65 % 97.09 % 98.98 % - % 85.47 % 86.08 % 72.53 % 2.20% YoY % -14.87% -1.91% 0.00% 0.00% -0.71% 18.68% - Horiz. % 113.95% 133.86% 136.47% 0.00% 117.84% 118.68% 100.00%
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 11,122,490 11,139,941 9,274,920 8,571,129 8,284,814 7,799,714 7,656,779 6.42% YoY % -0.16% 20.11% 8.21% 3.46% 6.22% 1.87% - Horiz. % 145.26% 145.49% 121.13% 111.94% 108.20% 101.87% 100.00%
NOSH 2,686,592 2,578,690 2,513,528 2,513,527 2,473,079 2,468,264 2,454,096 1.52% YoY % 4.18% 2.59% 0.00% 1.64% 0.20% 0.58% - Horiz. % 109.47% 105.08% 102.42% 102.42% 100.77% 100.58% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 7.20 % 101.41 % 21.98 % 15.79 % 16.94 % 20.63 % 28.22 % -20.35% YoY % -92.90% 361.37% 39.20% -6.79% -17.89% -26.90% - Horiz. % 25.51% 359.36% 77.89% 55.95% 60.03% 73.10% 100.00%
ROE 1.75 % 10.49 % 1.64 % 1.28 % 2.10 % 2.21 % 2.65 % -6.68% YoY % -83.32% 539.63% 28.13% -39.05% -4.98% -16.60% - Horiz. % 66.04% 395.85% 61.89% 48.30% 79.25% 83.40% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 104.39 50.67 29.72 30.39 44.31 36.62 31.45 22.12% YoY % 106.02% 70.49% -2.20% -31.42% 21.00% 16.44% - Horiz. % 331.92% 161.11% 94.50% 96.63% 140.89% 116.44% 100.00%
EPS 7.26 45.32 6.06 4.35 7.02 6.97 8.27 -2.15% YoY % -83.98% 647.85% 39.31% -38.03% 0.72% -15.72% - Horiz. % 87.79% 548.00% 73.28% 52.60% 84.89% 84.28% 100.00%
DPS 6.00 44.00 6.00 0.00 6.00 6.00 6.00 - YoY % -86.36% 633.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 733.33% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 4.1400 4.3200 3.6900 3.4100 3.3500 3.1600 3.1200 4.83% YoY % -4.17% 17.07% 8.21% 1.79% 6.01% 1.28% - Horiz. % 132.69% 138.46% 118.27% 109.29% 107.37% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,769,195 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 101.28 47.18 26.98 27.59 39.57 32.64 27.87 23.98% YoY % 114.67% 74.87% -2.21% -30.28% 21.23% 17.12% - Horiz. % 363.40% 169.29% 96.81% 99.00% 141.98% 117.12% 100.00%
EPS 7.04 42.20 5.50 3.95 6.27 6.21 7.33 -0.67% YoY % -83.32% 667.27% 39.24% -37.00% 0.97% -15.28% - Horiz. % 96.04% 575.72% 75.03% 53.89% 85.54% 84.72% 100.00%
DPS 5.82 40.97 5.45 0.00 5.36 5.35 5.32 1.51% YoY % -85.79% 651.74% 0.00% 0.00% 0.19% 0.56% - Horiz. % 109.40% 770.11% 102.44% 0.00% 100.75% 100.56% 100.00%
NAPS 4.0165 4.0228 3.3493 3.0952 2.9918 2.8166 2.7650 6.42% YoY % -0.16% 20.11% 8.21% 3.46% 6.22% 1.87% - Horiz. % 145.26% 145.49% 121.13% 111.94% 108.20% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 4.6400 3.8500 3.2400 3.3300 3.7400 2.3900 5.2500 -
P/RPS 4.44 7.60 10.90 10.96 8.44 6.53 16.69 -19.80% YoY % -41.58% -30.28% -0.55% 29.86% 29.25% -60.87% - Horiz. % 26.60% 45.54% 65.31% 65.67% 50.57% 39.13% 100.00%
P/EPS 63.91 8.50 53.45 76.59 53.27 34.29 63.46 0.12% YoY % 651.88% -84.10% -30.21% 43.78% 55.35% -45.97% - Horiz. % 100.71% 13.39% 84.23% 120.69% 83.94% 54.03% 100.00%
EY 1.56 11.77 1.87 1.31 1.88 2.92 1.58 -0.21% YoY % -86.75% 529.41% 42.75% -30.32% -35.62% 84.81% - Horiz. % 98.73% 744.94% 118.35% 82.91% 118.99% 184.81% 100.00%
DY 1.29 11.43 1.85 0.00 1.60 2.51 1.14 2.08% YoY % -88.71% 517.84% 0.00% 0.00% -36.25% 120.18% - Horiz. % 113.16% 1,002.63% 162.28% 0.00% 140.35% 220.18% 100.00%
P/NAPS 1.12 0.89 0.88 0.98 1.12 0.76 1.68 -6.53% YoY % 25.84% 1.14% -10.20% -12.50% 47.37% -54.76% - Horiz. % 66.67% 52.98% 52.38% 58.33% 66.67% 45.24% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 06/12/23 16/12/22 21/12/21 21/12/20 13/12/19 14/12/18 15/12/17 -
Price 4.4100 3.6100 2.9200 3.8600 3.7800 2.2800 4.7500 -
P/RPS 4.22 7.12 9.82 12.70 8.53 6.23 15.10 -19.13% YoY % -40.73% -27.49% -22.68% 48.89% 36.92% -58.74% - Horiz. % 27.95% 47.15% 65.03% 84.11% 56.49% 41.26% 100.00%
P/EPS 60.75 7.97 48.17 88.78 53.84 32.71 57.42 0.94% YoY % 662.23% -83.45% -45.74% 64.90% 64.60% -43.03% - Horiz. % 105.80% 13.88% 83.89% 154.62% 93.77% 56.97% 100.00%
EY 1.65 12.55 2.08 1.13 1.86 3.06 1.74 -0.88% YoY % -86.85% 503.37% 84.07% -39.25% -39.22% 75.86% - Horiz. % 94.83% 721.26% 119.54% 64.94% 106.90% 175.86% 100.00%
DY 1.36 12.19 2.05 0.00 1.59 2.63 1.26 1.28% YoY % -88.84% 494.63% 0.00% 0.00% -39.54% 108.73% - Horiz. % 107.94% 967.46% 162.70% 0.00% 126.19% 208.73% 100.00%
P/NAPS 1.07 0.84 0.79 1.13 1.13 0.72 1.52 -5.68% YoY % 27.38% 6.33% -30.09% 0.00% 56.94% -52.63% - Horiz. % 70.39% 55.26% 51.97% 74.34% 74.34% 47.37% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Gamuda (Financial Results Q1FY23).pdf 
