[GDB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 2.97%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 144,834 88,266 80,719 111,105 128,111 95,910 38,908 139.61%
PBT 11,471 7,867 6,219 11,755 11,266 10,083 5,057 72.38%
Tax -3,157 -1,650 -1,499 -3,215 -3,069 -2,840 -1,407 71.13%
NP 8,314 6,217 4,720 8,540 8,197 7,243 3,650 72.85%
-
NP to SH 8,498 6,403 4,924 8,797 8,543 7,483 3,939 66.72%
-
Tax Rate 27.52% 20.97% 24.10% 27.35% 27.24% 28.17% 27.82% -
Total Cost 136,520 82,049 75,999 102,565 119,914 88,667 35,258 145.97%
-
Net Worth 149,999 140,625 94,265 137,499 131,249 125,000 125,000 12.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,562 - 4,399 - 6,250 - 6,250 3.29%
Div Payout % 77.22% - 89.34% - 73.16% - 158.67% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 149,999 140,625 94,265 137,499 131,249 125,000 125,000 12.88%
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 625,000 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.74% 7.04% 5.85% 7.69% 6.40% 7.55% 9.38% -
ROE 5.67% 4.55% 5.22% 6.40% 6.51% 5.99% 3.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.45 9.42 12.84 17.78 20.50 15.35 6.23 82.91%
EPS 0.91 0.68 0.78 1.41 1.37 1.20 0.63 27.69%
DPS 0.70 0.00 0.70 0.00 1.00 0.00 1.00 -21.11%
NAPS 0.16 0.15 0.15 0.22 0.21 0.20 0.20 -13.78%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.45 9.42 8.61 11.85 13.67 10.23 4.15 139.63%
EPS 0.91 0.68 0.53 0.94 0.91 0.80 0.42 67.20%
DPS 0.70 0.00 0.47 0.00 0.67 0.00 0.67 2.95%
NAPS 0.16 0.15 0.1005 0.1467 0.14 0.1333 0.1333 12.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.44 0.475 0.535 0.84 0.935 0.62 0.565 -
P/RPS 2.85 5.05 4.17 4.73 4.56 4.04 9.08 -53.71%
P/EPS 48.54 69.55 68.28 59.68 68.40 51.78 89.65 -33.49%
EY 2.06 1.44 1.46 1.68 1.46 1.93 1.12 49.95%
DY 1.59 0.00 1.31 0.00 1.07 0.00 1.77 -6.88%
P/NAPS 2.75 3.17 3.57 3.82 4.45 3.10 2.83 -1.88%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 18/11/21 19/08/21 18/05/21 26/02/21 19/11/20 19/08/20 -
Price 0.40 0.47 0.405 0.88 0.865 0.785 0.545 -
P/RPS 2.59 4.99 3.15 4.95 4.22 5.12 8.75 -55.48%
P/EPS 44.13 68.82 51.69 62.52 63.28 65.57 86.48 -36.06%
EY 2.27 1.45 1.93 1.60 1.58 1.53 1.16 56.25%
DY 1.75 0.00 1.73 0.00 1.16 0.00 1.83 -2.92%
P/NAPS 2.50 3.13 2.70 4.00 4.12 3.93 2.73 -5.68%

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