[GDB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 68.82%
YoY- -30.86%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 157,559 316,467 191,824 138,792 135,706 149,467 0 -
PBT 2,502 14,998 17,974 12,438 18,271 20,863 0 -
Tax -889 -4,162 -4,714 -3,353 -4,295 -5,135 0 -
NP 1,613 10,836 13,260 9,085 13,976 15,728 0 -
-
NP to SH 2,004 11,245 13,721 9,663 13,976 15,728 0 -
-
Tax Rate 35.53% 27.75% 26.23% 26.96% 23.51% 24.61% - -
Total Cost 155,946 305,631 178,564 129,707 121,730 133,739 0 -
-
Net Worth 159,375 149,999 94,265 125,000 112,500 84,944 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 4,399 6,250 6,250 56 - -
Div Payout % - - 32.06% 64.68% 44.72% 0.36% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 159,375 149,999 94,265 125,000 112,500 84,944 0 -
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 221,869 27.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.02% 3.42% 6.91% 6.55% 10.30% 10.52% 0.00% -
ROE 1.26% 7.50% 14.56% 7.73% 12.42% 18.52% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.81 33.76 30.52 22.21 21.71 26.39 0.00 -
EPS 0.21 1.20 2.18 1.55 2.24 2.78 0.00 -
DPS 0.00 0.00 0.70 1.00 1.00 0.01 0.00 -
NAPS 0.17 0.16 0.15 0.20 0.18 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.81 33.76 20.46 14.80 14.48 15.94 0.00 -
EPS 0.21 1.20 1.46 1.03 1.49 1.68 0.00 -
DPS 0.00 0.00 0.47 0.67 0.67 0.01 0.00 -
NAPS 0.17 0.16 0.1005 0.1333 0.12 0.0906 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 0.17 0.305 0.535 0.565 0.32 0.325 0.00 -
P/RPS 1.01 0.90 1.75 2.54 1.47 1.23 0.00 -
P/EPS 79.53 25.43 24.50 36.54 14.31 11.70 0.00 -
EY 1.26 3.93 4.08 2.74 6.99 8.55 0.00 -
DY 0.00 0.00 1.31 1.77 3.13 0.03 0.00 -
P/NAPS 1.00 1.91 3.57 2.83 1.78 2.17 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 19/08/21 19/08/20 21/08/19 23/08/18 - -
Price 0.225 0.225 0.405 0.545 0.31 0.41 0.00 -
P/RPS 1.34 0.67 1.33 2.45 1.43 1.55 0.00 -
P/EPS 105.26 18.76 18.55 35.25 13.86 14.76 0.00 -
EY 0.95 5.33 5.39 2.84 7.21 6.77 0.00 -
DY 0.00 0.00 1.73 1.83 3.23 0.02 0.00 -
P/NAPS 1.32 1.41 2.70 2.73 1.72 2.73 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