[GDB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 24.02%
YoY- 23.86%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 213,923 135,706 64,757 274,559 205,215 149,467 81,083 90.82%
PBT 27,479 18,271 9,262 36,949 29,765 20,863 9,037 109.74%
Tax -6,323 -4,295 -2,222 -9,059 -7,277 -5,135 -2,440 88.55%
NP 21,156 13,976 7,040 27,890 22,488 15,728 6,597 117.31%
-
NP to SH 21,156 13,976 7,040 27,890 22,488 15,728 6,597 117.31%
-
Tax Rate 23.01% 23.51% 23.99% 24.52% 24.45% 24.61% 27.00% -
Total Cost 192,767 121,730 57,717 246,669 182,727 133,739 74,486 88.38%
-
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,250 6,250 - 11,917 5,860 56 - -
Div Payout % 29.54% 44.72% - 42.73% 26.06% 0.36% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.89% 10.30% 10.87% 10.16% 10.96% 10.52% 8.14% -
ROE 18.81% 12.42% 6.63% 27.53% 23.98% 18.52% 9.30% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.23 21.71 10.36 46.08 35.01 26.39 15.99 66.02%
EPS 3.38 2.24 1.13 4.68 3.84 2.78 1.30 88.97%
DPS 1.00 1.00 0.00 2.00 1.00 0.01 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.16 0.15 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 625,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.82 14.48 6.91 29.29 21.89 15.94 8.65 90.81%
EPS 2.26 1.49 0.75 2.97 2.40 1.68 0.70 118.28%
DPS 0.67 0.67 0.00 1.27 0.63 0.01 0.00 -
NAPS 0.12 0.12 0.1133 0.1081 0.10 0.0906 0.0757 35.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.325 0.32 0.30 0.23 0.35 0.325 0.295 -
P/RPS 0.95 1.47 2.90 0.50 1.00 1.23 1.84 -35.61%
P/EPS 9.60 14.31 26.63 4.91 9.12 11.70 22.67 -43.57%
EY 10.42 6.99 3.75 20.35 10.96 8.55 4.41 77.30%
DY 3.08 3.13 0.00 8.70 2.86 0.03 0.00 -
P/NAPS 1.81 1.78 1.76 1.35 2.19 2.17 2.11 -9.71%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 23/05/18 -
Price 0.49 0.31 0.285 0.26 0.285 0.41 0.295 -
P/RPS 1.43 1.43 2.75 0.56 0.81 1.55 1.84 -15.45%
P/EPS 14.48 13.86 25.30 5.56 7.43 14.76 22.67 -25.81%
EY 6.91 7.21 3.95 18.00 13.46 6.77 4.41 34.86%
DY 2.04 3.23 0.00 7.69 3.51 0.02 0.00 -
P/NAPS 2.72 1.72 1.68 1.53 1.78 2.73 2.11 18.42%

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