[GDB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 51.37%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 138,792 99,884 322,767 213,923 135,706 64,757 274,559 -36.56%
PBT 12,438 7,381 37,723 27,479 18,271 9,262 36,949 -51.64%
Tax -3,353 -1,946 -8,909 -6,323 -4,295 -2,222 -9,059 -48.48%
NP 9,085 5,435 28,814 21,156 13,976 7,040 27,890 -52.68%
-
NP to SH 9,663 5,724 29,132 21,156 13,976 7,040 27,890 -50.70%
-
Tax Rate 26.96% 26.36% 23.62% 23.01% 23.51% 23.99% 24.52% -
Total Cost 129,707 94,449 293,953 192,767 121,730 57,717 246,669 -34.87%
-
Net Worth 125,000 118,749 118,749 112,500 112,500 106,250 101,301 15.05%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 6,250 - 12,500 6,250 6,250 - 11,917 -34.99%
Div Payout % 64.68% - 42.91% 29.54% 44.72% - 42.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 125,000 118,749 118,749 112,500 112,500 106,250 101,301 15.05%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.55% 5.44% 8.93% 9.89% 10.30% 10.87% 10.16% -
ROE 7.73% 4.82% 24.53% 18.81% 12.42% 6.63% 27.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.21 15.98 51.64 34.23 21.71 10.36 46.08 -38.55%
EPS 1.55 0.92 4.66 3.38 2.24 1.13 4.68 -52.16%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 2.00 -37.03%
NAPS 0.20 0.19 0.19 0.18 0.18 0.17 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 625,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.84 10.68 34.51 22.87 14.51 6.92 29.36 -36.57%
EPS 1.03 0.61 3.11 2.26 1.49 0.75 2.98 -50.78%
DPS 0.67 0.00 1.34 0.67 0.67 0.00 1.27 -34.73%
NAPS 0.1337 0.127 0.127 0.1203 0.1203 0.1136 0.1083 15.09%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.565 0.48 0.615 0.325 0.32 0.30 0.23 -
P/RPS 2.54 3.00 1.19 0.95 1.47 2.90 0.50 195.80%
P/EPS 36.54 52.41 13.19 9.60 14.31 26.63 4.91 281.64%
EY 2.74 1.91 7.58 10.42 6.99 3.75 20.35 -73.76%
DY 1.77 0.00 3.25 3.08 3.13 0.00 8.70 -65.44%
P/NAPS 2.83 2.53 3.24 1.81 1.78 1.76 1.35 63.86%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 29/05/19 22/02/19 -
Price 0.545 0.57 0.645 0.49 0.31 0.285 0.26 -
P/RPS 2.45 3.57 1.25 1.43 1.43 2.75 0.56 167.73%
P/EPS 35.25 62.24 13.84 14.48 13.86 25.30 5.56 242.93%
EY 2.84 1.61 7.23 6.91 7.21 3.95 18.00 -70.83%
DY 1.83 0.00 3.10 2.04 3.23 0.00 7.69 -61.63%
P/NAPS 2.73 3.00 3.39 2.72 1.72 1.68 1.53 47.16%

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