[GDB] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 2.97%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 44,476 71,265 168,958 111,105 99,884 64,757 81,083 -9.51%
PBT 2,809 831 10,556 11,755 7,381 9,262 9,037 -17.68%
Tax -801 -370 -2,917 -3,215 -1,946 -2,222 -2,440 -16.92%
NP 2,008 461 7,639 8,540 5,435 7,040 6,597 -17.96%
-
NP to SH 2,021 667 7,805 8,797 5,724 7,040 6,597 -17.88%
-
Tax Rate 28.52% 44.52% 27.63% 27.35% 26.36% 23.99% 27.00% -
Total Cost 42,468 70,804 161,319 102,565 94,449 57,717 74,486 -8.93%
-
Net Worth 168,750 159,375 149,999 137,499 118,749 106,250 70,972 15.51%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 168,750 159,375 149,999 137,499 118,749 106,250 70,972 15.51%
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 625,000 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.51% 0.65% 4.52% 7.69% 5.44% 10.87% 8.14% -
ROE 1.20% 0.42% 5.20% 6.40% 4.82% 6.63% 9.30% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.74 7.60 18.02 17.78 15.98 10.36 15.99 -18.32%
EPS 0.22 0.07 0.83 1.41 0.92 1.13 1.30 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.22 0.19 0.17 0.14 4.27%
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.74 7.60 18.02 11.85 10.65 6.91 8.65 -9.53%
EPS 0.22 0.07 0.83 0.94 0.61 0.75 0.70 -17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.1467 0.1267 0.1133 0.0757 15.51%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.255 0.215 0.415 0.84 0.48 0.30 0.295 -
P/RPS 5.38 2.83 2.30 4.73 3.00 2.90 1.84 19.56%
P/EPS 118.29 302.19 49.85 59.68 52.41 26.63 22.67 31.66%
EY 0.85 0.33 2.01 1.68 1.91 3.75 4.41 -23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.26 2.59 3.82 2.53 1.76 2.11 -6.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 18/05/22 18/05/21 19/06/20 29/05/19 23/05/18 -
Price 0.30 0.145 0.38 0.88 0.57 0.285 0.295 -
P/RPS 6.32 1.91 2.11 4.95 3.57 2.75 1.84 22.81%
P/EPS 139.16 203.80 45.64 62.52 62.24 25.30 22.67 35.27%
EY 0.72 0.49 2.19 1.60 1.61 3.95 4.41 -26.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.85 2.38 4.00 3.00 1.68 2.11 -3.81%

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