[GDB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -28.23%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 128,111 95,910 38,908 99,884 108,844 78,217 70,949 48.01%
PBT 11,266 10,083 5,057 7,381 10,244 9,208 9,009 15.99%
Tax -3,069 -2,840 -1,407 -1,946 -2,586 -2,028 -2,073 29.74%
NP 8,197 7,243 3,650 5,435 7,658 7,180 6,936 11.72%
-
NP to SH 8,543 7,483 3,939 5,724 7,976 7,180 6,936 14.83%
-
Tax Rate 27.24% 28.17% 27.82% 26.36% 25.24% 22.02% 23.01% -
Total Cost 119,914 88,667 35,258 94,449 101,186 71,037 64,013 51.67%
-
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,250 - 6,250 - 6,250 - 6,250 0.00%
Div Payout % 73.16% - 158.67% - 78.36% - 90.11% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.40% 7.55% 9.38% 5.44% 7.04% 9.18% 9.78% -
ROE 6.51% 5.99% 3.15% 4.82% 6.72% 6.38% 6.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.50 15.35 6.23 15.98 17.42 12.51 11.35 48.04%
EPS 1.37 1.20 0.63 0.92 1.28 1.15 1.11 14.98%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.21 0.20 0.20 0.19 0.19 0.18 0.18 10.77%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.67 10.23 4.15 10.65 11.61 8.34 7.57 48.02%
EPS 0.91 0.80 0.42 0.61 0.85 0.77 0.74 14.70%
DPS 0.67 0.00 0.67 0.00 0.67 0.00 0.67 0.00%
NAPS 0.14 0.1333 0.1333 0.1267 0.1267 0.12 0.12 10.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.935 0.62 0.565 0.48 0.615 0.325 0.32 -
P/RPS 4.56 4.04 9.08 3.00 3.53 2.60 2.82 37.56%
P/EPS 68.40 51.78 89.65 52.41 48.19 28.29 28.84 77.37%
EY 1.46 1.93 1.12 1.91 2.08 3.53 3.47 -43.70%
DY 1.07 0.00 1.77 0.00 1.63 0.00 3.13 -50.95%
P/NAPS 4.45 3.10 2.83 2.53 3.24 1.81 1.78 83.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 -
Price 0.865 0.785 0.545 0.57 0.645 0.49 0.31 -
P/RPS 4.22 5.12 8.75 3.57 3.70 3.92 2.73 33.51%
P/EPS 63.28 65.57 86.48 62.24 50.54 42.65 27.93 72.07%
EY 1.58 1.53 1.16 1.61 1.98 2.34 3.58 -41.88%
DY 1.16 0.00 1.83 0.00 1.55 0.00 3.23 -49.31%
P/NAPS 4.12 3.93 2.73 3.00 3.39 2.72 1.72 78.55%

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