[GDB] YoY Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 178.52%
YoY- 399.07%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 163,995 238,596 445,219 280,090 234,702 213,923 205,215 -3.66%
PBT 24,740 4,679 20,170 25,841 22,521 27,479 29,765 -3.03%
Tax -7,541 -1,786 -5,598 -6,364 -6,193 -6,323 -7,277 0.59%
NP 17,199 2,893 14,572 19,477 16,328 21,156 22,488 -4.36%
-
NP to SH 17,218 3,450 15,179 20,124 17,146 21,156 22,488 -4.34%
-
Tax Rate 30.48% 38.17% 27.75% 24.63% 27.50% 23.01% 24.45% -
Total Cost 146,796 235,703 430,647 260,613 218,374 192,767 182,727 -3.58%
-
Net Worth 187,152 159,375 159,375 140,625 125,000 112,500 93,772 12.19%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 6,562 6,250 6,250 5,860 -
Div Payout % - - - 32.61% 36.45% 29.54% 26.06% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 187,152 159,375 159,375 140,625 125,000 112,500 93,772 12.19%
NOSH 935,760 937,500 937,500 937,500 625,000 625,000 625,000 6.95%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.49% 1.21% 3.27% 6.95% 6.96% 9.89% 10.96% -
ROE 9.20% 2.16% 9.52% 14.31% 13.72% 18.81% 23.98% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.53 25.45 47.49 29.88 37.55 34.23 35.01 -10.87%
EPS 1.84 0.37 1.62 2.15 2.74 3.38 3.84 -11.52%
DPS 0.00 0.00 0.00 0.70 1.00 1.00 1.00 -
NAPS 0.20 0.17 0.17 0.15 0.20 0.18 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 935,254
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.53 25.51 47.60 29.95 25.09 22.87 21.94 -3.66%
EPS 1.84 0.37 1.62 2.15 1.83 2.26 2.40 -4.32%
DPS 0.00 0.00 0.00 0.70 0.67 0.67 0.63 -
NAPS 0.2001 0.1704 0.1704 0.1504 0.1337 0.1203 0.1003 12.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.31 0.205 0.17 0.475 0.62 0.325 0.35 -
P/RPS 1.77 0.81 0.36 1.59 1.65 0.95 1.00 9.97%
P/EPS 16.85 55.71 10.50 22.13 22.60 9.60 9.12 10.76%
EY 5.94 1.80 9.52 4.52 4.42 10.42 10.96 -9.69%
DY 0.00 0.00 0.00 1.47 1.61 3.08 2.86 -
P/NAPS 1.55 1.21 1.00 3.17 3.10 1.81 2.19 -5.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 20/11/23 29/11/22 18/11/21 19/11/20 20/11/19 23/11/18 -
Price 0.295 0.19 0.22 0.47 0.785 0.49 0.285 -
P/RPS 1.68 0.75 0.46 1.57 2.09 1.43 0.81 12.91%
P/EPS 16.03 51.63 13.59 21.90 28.61 14.48 7.43 13.65%
EY 6.24 1.94 7.36 4.57 3.49 6.91 13.46 -12.01%
DY 0.00 0.00 0.00 1.49 1.27 2.04 3.51 -
P/NAPS 1.47 1.12 1.29 3.13 3.93 2.72 1.78 -3.13%

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