[GDB] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 46.9%
YoY- -53.29%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 245,048 253,182 292,860 319,649 303,432 351,147 412,362 -29.24%
PBT 30,991 17,024 12,908 10,930 6,305 9,300 12,071 87.17%
Tax -8,351 -4,132 -3,027 -2,596 -1,745 -2,284 -3,010 97.07%
NP 22,640 12,892 9,881 8,334 4,560 7,016 9,061 83.82%
-
NP to SH 21,802 12,212 9,388 8,034 5,469 7,957 10,060 67.23%
-
Tax Rate 26.95% 24.27% 23.45% 23.75% 27.68% 24.56% 24.94% -
Total Cost 222,408 240,290 282,979 311,315 298,872 344,131 403,301 -32.67%
-
Net Worth 187,050 178,124 168,750 168,750 159,375 159,375 159,375 11.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 187,050 178,124 168,750 168,750 159,375 159,375 159,375 11.23%
NOSH 935,254 937,500 937,500 937,500 937,500 937,500 937,500 -0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.24% 5.09% 3.37% 2.61% 1.50% 2.00% 2.20% -
ROE 11.66% 6.86% 5.56% 4.76% 3.43% 4.99% 6.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.20 27.01 31.24 34.10 32.37 37.46 43.99 -29.14%
EPS 2.33 1.30 1.00 0.86 0.58 0.85 1.07 67.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.17 0.17 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.20 27.07 31.31 34.18 32.44 37.55 44.09 -29.25%
EPS 2.33 1.31 1.00 0.86 0.58 0.85 1.08 66.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1905 0.1804 0.1804 0.1704 0.1704 0.1704 11.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.31 0.365 0.255 0.185 0.205 0.17 0.215 -
P/RPS 1.18 1.35 0.82 0.54 0.63 0.45 0.49 79.37%
P/EPS 13.30 28.02 25.46 21.59 35.14 20.03 20.04 -23.85%
EY 7.52 3.57 3.93 4.63 2.85 4.99 4.99 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.92 1.42 1.03 1.21 1.00 1.26 14.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 23/05/24 28/02/24 20/11/23 23/08/23 24/05/23 -
Price 0.295 0.32 0.30 0.195 0.19 0.225 0.145 -
P/RPS 1.13 1.18 0.96 0.57 0.59 0.60 0.33 126.67%
P/EPS 12.65 24.57 29.96 22.75 32.57 26.51 13.51 -4.27%
EY 7.90 4.07 3.34 4.39 3.07 3.77 7.40 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 1.67 1.08 1.12 1.32 0.85 43.93%

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