[GDB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 55.97%
YoY- 42.0%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 91,092 157,559 316,467 191,824 138,792 135,706 149,467 -7.91%
PBT 8,596 2,502 14,998 17,974 12,438 18,271 20,863 -13.72%
Tax -2,425 -889 -4,162 -4,714 -3,353 -4,295 -5,135 -11.74%
NP 6,171 1,613 10,836 13,260 9,085 13,976 15,728 -14.42%
-
NP to SH 6,182 2,004 11,245 13,721 9,663 13,976 15,728 -14.40%
-
Tax Rate 28.21% 35.53% 27.75% 26.23% 26.96% 23.51% 24.61% -
Total Cost 84,921 155,946 305,631 178,564 129,707 121,730 133,739 -7.28%
-
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 4,399 6,250 6,250 56 -
Div Payout % - - - 32.06% 64.68% 44.72% 0.36% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
NOSH 937,500 937,500 937,500 937,500 625,000 625,000 625,000 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.77% 1.02% 3.42% 6.91% 6.55% 10.30% 10.52% -
ROE 3.47% 1.26% 7.50% 14.56% 7.73% 12.42% 18.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.72 16.81 33.76 30.52 22.21 21.71 26.39 -15.32%
EPS 0.66 0.21 1.20 2.18 1.55 2.24 2.78 -21.29%
DPS 0.00 0.00 0.00 0.70 1.00 1.00 0.01 -
NAPS 0.19 0.17 0.16 0.15 0.20 0.18 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.72 16.81 33.76 20.46 14.80 14.48 15.94 -7.90%
EPS 0.66 0.21 1.20 1.46 1.03 1.49 1.68 -14.40%
DPS 0.00 0.00 0.00 0.47 0.67 0.67 0.01 -
NAPS 0.19 0.17 0.16 0.1005 0.1333 0.12 0.0906 13.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.365 0.17 0.305 0.535 0.565 0.32 0.325 -
P/RPS 3.76 1.01 0.90 1.75 2.54 1.47 1.23 20.44%
P/EPS 55.35 79.53 25.43 24.50 36.54 14.31 11.70 29.53%
EY 1.81 1.26 3.93 4.08 2.74 6.99 8.55 -22.78%
DY 0.00 0.00 0.00 1.31 1.77 3.13 0.03 -
P/NAPS 1.92 1.00 1.91 3.57 2.83 1.78 2.17 -2.01%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 23/08/23 23/08/22 19/08/21 19/08/20 21/08/19 23/08/18 -
Price 0.32 0.225 0.225 0.405 0.545 0.31 0.41 -
P/RPS 3.29 1.34 0.67 1.33 2.45 1.43 1.55 13.35%
P/EPS 48.53 105.26 18.76 18.55 35.25 13.86 14.76 21.92%
EY 2.06 0.95 5.33 5.39 2.84 7.21 6.77 -17.97%
DY 0.00 0.00 0.00 1.73 1.83 3.23 0.02 -
P/NAPS 1.68 1.32 1.41 2.70 2.73 1.72 2.73 -7.76%

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