[GDB] QoQ TTM 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- -1.93%
YoY- 368.66%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 283,267 260,798 258,233 274,559 293,684 237,936 169,552 40.75%
PBT 34,663 34,357 37,174 36,949 37,767 28,865 17,039 60.48%
Tax -8,105 -8,219 -8,841 -9,059 -9,328 -7,186 -4,491 48.17%
NP 26,558 26,138 28,333 27,890 28,439 21,679 12,548 64.77%
-
NP to SH 26,558 26,138 28,333 27,890 28,439 21,679 12,548 64.77%
-
Tax Rate 23.38% 23.92% 23.78% 24.52% 24.70% 24.90% 26.36% -
Total Cost 256,709 234,660 229,900 246,669 265,245 216,257 157,004 38.74%
-
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 12,208 12,208 6,015 6,015 56 5,662 - -
Div Payout % 45.97% 46.71% 21.23% 21.57% 0.20% 26.12% - -
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 9.38% 10.02% 10.97% 10.16% 9.68% 9.11% 7.40% -
ROE 23.61% 23.23% 26.67% 27.53% 30.33% 25.52% 17.68% -
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 45.32 41.73 41.32 46.08 50.11 42.02 33.45 22.41%
EPS 4.25 4.18 4.53 4.68 4.85 3.83 2.48 43.15%
DPS 1.95 1.95 0.96 1.01 0.01 1.00 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 30.22 27.82 27.54 29.29 31.33 25.38 18.09 40.74%
EPS 2.83 2.79 3.02 2.97 3.03 2.31 1.34 64.53%
DPS 1.30 1.30 0.64 0.64 0.01 0.60 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 0.72 0.77 0.73 0.50 0.70 0.77 0.88 -12.51%
P/EPS 7.65 7.65 6.62 4.91 7.21 8.49 11.92 -25.57%
EY 13.07 13.07 15.11 20.35 13.86 11.78 8.39 34.34%
DY 6.01 6.10 3.21 4.39 0.03 3.08 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 - - -
Price 0.49 0.31 0.285 0.26 0.285 0.00 0.00 -
P/RPS 1.08 0.74 0.69 0.56 0.57 0.00 0.00 -
P/EPS 11.53 7.41 6.29 5.56 5.87 0.00 0.00 -
EY 8.67 13.49 15.91 18.00 17.03 0.00 0.00 -
DY 3.99 6.30 3.38 3.88 0.03 0.00 0.00 -
P/NAPS 2.72 1.72 1.68 1.53 1.78 0.00 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