[GDB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 72.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 415,845 325,853 260,798 237,936 20.43%
PBT 39,323 31,890 34,357 28,865 10.84%
Tax -10,623 -7,967 -8,219 -7,186 13.90%
NP 28,700 23,923 26,138 21,679 9.79%
-
NP to SH 29,747 24,819 26,138 21,679 11.11%
-
Tax Rate 27.01% 24.98% 23.92% 24.90% -
Total Cost 387,145 301,930 234,660 216,257 21.40%
-
Net Worth 94,265 125,000 112,500 84,944 3.52%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,649 12,500 12,208 5,662 23.41%
Div Payout % 35.80% 50.36% 46.71% 26.12% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 94,265 125,000 112,500 84,944 3.52%
NOSH 937,500 625,000 625,000 625,000 14.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.90% 7.34% 10.02% 9.11% -
ROE 31.56% 19.86% 23.23% 25.52% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 66.17 52.14 41.73 42.02 16.32%
EPS 4.73 3.97 4.18 3.83 7.28%
DPS 1.70 2.00 1.95 1.00 19.32%
NAPS 0.15 0.20 0.18 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 625,000
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 44.36 34.76 27.82 25.38 20.43%
EPS 3.17 2.65 2.79 2.31 11.11%
DPS 1.14 1.33 1.30 0.60 23.83%
NAPS 0.1005 0.1333 0.12 0.0906 3.51%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.535 0.565 0.32 0.325 -
P/RPS 0.81 1.08 0.77 0.77 1.70%
P/EPS 11.30 14.23 7.65 8.49 9.98%
EY 8.85 7.03 13.07 11.78 -9.08%
DY 3.18 3.54 6.10 3.08 1.06%
P/NAPS 3.57 2.83 1.78 2.17 18.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/21 19/08/20 21/08/19 - -
Price 0.405 0.545 0.31 0.00 -
P/RPS 0.61 1.05 0.74 0.00 -
P/EPS 8.56 13.72 7.41 0.00 -
EY 11.69 7.29 13.49 0.00 -
DY 4.20 3.67 6.30 0.00 -
P/NAPS 2.70 2.73 1.72 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