[GDB] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -25.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 70,949 64,757 69,344 55,748 68,384 81,083 88,469 -13.71%
PBT 9,009 9,262 7,184 8,902 11,826 9,037 8,002 8.24%
Tax -2,073 -2,222 -1,782 -2,142 -2,695 -2,440 -2,051 0.71%
NP 6,936 7,040 5,402 6,760 9,131 6,597 5,951 10.78%
-
NP to SH 6,936 7,040 5,402 6,760 9,131 6,597 5,951 10.78%
-
Tax Rate 23.01% 23.99% 24.81% 24.06% 22.79% 27.00% 25.63% -
Total Cost 64,013 57,717 63,942 48,988 59,253 74,486 82,518 -15.61%
-
Net Worth 112,500 106,250 101,301 93,772 84,944 70,972 40,006 99.60%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,250 - 5,958 - 56 - - -
Div Payout % 90.11% - 110.31% - 0.62% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 112,500 106,250 101,301 93,772 84,944 70,972 40,006 99.60%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 500,084 16.07%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.78% 10.87% 7.79% 12.13% 13.35% 8.14% 6.73% -
ROE 6.17% 6.63% 5.33% 7.21% 10.75% 9.30% 14.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.35 10.36 11.64 9.51 12.08 15.99 17.69 -25.67%
EPS 1.11 1.13 0.91 1.15 1.61 1.30 1.19 -4.54%
DPS 1.00 0.00 1.00 0.00 0.01 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.14 0.08 71.96%
Adjusted Per Share Value based on latest NOSH - 625,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.57 6.91 7.40 5.95 7.29 8.65 9.44 -13.72%
EPS 0.74 0.75 0.58 0.72 0.97 0.70 0.63 11.35%
DPS 0.67 0.00 0.64 0.00 0.01 0.00 0.00 -
NAPS 0.12 0.1133 0.1081 0.10 0.0906 0.0757 0.0427 99.52%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - -
Price 0.32 0.30 0.23 0.35 0.325 0.295 0.00 -
P/RPS 2.82 2.90 1.98 3.68 2.69 1.84 0.00 -
P/EPS 28.84 26.63 25.37 30.34 20.16 22.67 0.00 -
EY 3.47 3.75 3.94 3.30 4.96 4.41 0.00 -
DY 3.13 0.00 4.35 0.00 0.03 0.00 0.00 -
P/NAPS 1.78 1.76 1.35 2.19 2.17 2.11 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 23/05/18 22/03/18 -
Price 0.31 0.285 0.26 0.285 0.41 0.295 0.00 -
P/RPS 2.73 2.75 2.23 3.00 3.40 1.84 0.00 -
P/EPS 27.93 25.30 28.68 24.71 25.43 22.67 0.00 -
EY 3.58 3.95 3.49 4.05 3.93 4.41 0.00 -
DY 3.23 0.00 3.85 0.00 0.02 0.00 0.00 -
P/NAPS 1.72 1.68 1.53 1.78 2.73 2.11 0.00 -

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 ⃤ & 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