[GDB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 49.83%
YoY- -11.82%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 280,090 191,824 111,105 362,813 234,702 138,792 99,884 98.72%
PBT 25,841 17,974 11,755 33,787 22,521 12,438 7,381 130.39%
Tax -6,364 -4,714 -3,215 -9,262 -6,193 -3,353 -1,946 120.16%
NP 19,477 13,260 8,540 24,525 16,328 9,085 5,435 133.99%
-
NP to SH 20,124 13,721 8,797 25,689 17,146 9,663 5,724 131.03%
-
Tax Rate 24.63% 26.23% 27.35% 27.41% 27.50% 26.96% 26.36% -
Total Cost 260,613 178,564 102,565 338,288 218,374 129,707 94,449 96.60%
-
Net Worth 140,625 94,265 137,499 131,249 125,000 125,000 118,749 11.92%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,562 4,399 - 12,500 6,250 6,250 - -
Div Payout % 32.61% 32.06% - 48.66% 36.45% 64.68% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 140,625 94,265 137,499 131,249 125,000 125,000 118,749 11.92%
NOSH 937,500 937,500 625,000 625,000 625,000 625,000 625,000 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.95% 6.91% 7.69% 6.76% 6.96% 6.55% 5.44% -
ROE 14.31% 14.56% 6.40% 19.57% 13.72% 7.73% 4.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.88 30.52 17.78 58.05 37.55 22.21 15.98 51.71%
EPS 2.15 2.18 1.41 4.11 2.74 1.55 0.92 76.01%
DPS 0.70 0.70 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.15 0.15 0.22 0.21 0.20 0.20 0.19 -14.56%
Adjusted Per Share Value based on latest NOSH - 625,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.88 20.46 11.85 38.70 25.03 14.80 10.65 98.79%
EPS 2.15 1.46 0.94 2.74 1.83 1.03 0.61 131.42%
DPS 0.70 0.47 0.00 1.33 0.67 0.67 0.00 -
NAPS 0.15 0.1005 0.1467 0.14 0.1333 0.1333 0.1267 11.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.475 0.535 0.84 0.935 0.62 0.565 0.48 -
P/RPS 1.59 1.75 4.73 1.61 1.65 2.54 3.00 -34.48%
P/EPS 22.13 24.50 59.68 22.75 22.60 36.54 52.41 -43.68%
EY 4.52 4.08 1.68 4.40 4.42 2.74 1.91 77.49%
DY 1.47 1.31 0.00 2.14 1.61 1.77 0.00 -
P/NAPS 3.17 3.57 3.82 4.45 3.10 2.83 2.53 16.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 -
Price 0.47 0.405 0.88 0.865 0.785 0.545 0.57 -
P/RPS 1.57 1.33 4.95 1.49 2.09 2.45 3.57 -42.14%
P/EPS 21.90 18.55 62.52 21.05 28.61 35.25 62.24 -50.12%
EY 4.57 5.39 1.60 4.75 3.49 2.84 1.61 100.34%
DY 1.49 1.73 0.00 2.31 1.27 1.83 0.00 -
P/NAPS 3.13 2.70 4.00 4.12 3.93 2.73 3.00 2.86%

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