[GDB] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -0.16%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 319,649 510,055 424,924 362,813 322,767 274,559 88,469 23.86%
PBT 10,930 21,796 37,312 33,787 37,723 36,949 8,002 5.33%
Tax -2,596 -5,557 -9,521 -9,262 -8,909 -9,059 -2,051 4.00%
NP 8,334 16,239 27,791 24,525 28,814 27,890 5,951 5.77%
-
NP to SH 8,034 17,198 28,622 25,689 29,132 27,890 5,951 5.12%
-
Tax Rate 23.75% 25.50% 25.52% 27.41% 23.62% 24.52% 25.63% -
Total Cost 311,315 493,816 397,133 338,288 293,953 246,669 82,518 24.75%
-
Net Worth 168,750 159,375 149,999 131,249 118,749 101,301 40,006 27.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 10,961 12,500 12,500 6,015 - -
Div Payout % - - 38.30% 48.66% 42.91% 21.57% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 168,750 159,375 149,999 131,249 118,749 101,301 40,006 27.09%
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 500,084 11.03%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.61% 3.18% 6.54% 6.76% 8.93% 10.16% 6.73% -
ROE 4.76% 10.79% 19.08% 19.57% 24.53% 27.53% 14.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.10 54.41 45.33 58.05 51.64 46.08 17.69 11.55%
EPS 0.86 1.83 3.05 4.11 4.66 4.68 1.19 -5.26%
DPS 0.00 0.00 1.17 2.00 2.00 1.01 0.00 -
NAPS 0.18 0.17 0.16 0.21 0.19 0.17 0.08 14.46%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.10 54.41 45.33 38.70 34.43 29.29 9.44 23.85%
EPS 0.86 1.83 3.05 2.74 3.11 2.97 0.63 5.32%
DPS 0.00 0.00 1.17 1.33 1.33 0.64 0.00 -
NAPS 0.18 0.17 0.16 0.14 0.1267 0.1081 0.0427 27.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.185 0.235 0.44 0.935 0.615 0.23 0.00 -
P/RPS 0.54 0.43 0.97 1.61 1.19 0.50 0.00 -
P/EPS 21.59 12.81 14.41 22.75 13.19 4.91 0.00 -
EY 4.63 7.81 6.94 4.40 7.58 20.35 0.00 -
DY 0.00 0.00 2.66 2.14 3.25 4.39 0.00 -
P/NAPS 1.03 1.38 2.75 4.45 3.24 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 28/02/20 22/02/19 - -
Price 0.195 0.235 0.40 0.865 0.635 0.26 0.00 -
P/RPS 0.57 0.43 0.88 1.49 1.23 0.56 0.00 -
P/EPS 22.75 12.81 13.10 21.05 13.62 5.56 0.00 -
EY 4.39 7.81 7.63 4.75 7.34 18.00 0.00 -
DY 0.00 0.00 2.92 2.31 3.15 3.88 0.00 -
P/NAPS 1.08 1.38 2.50 4.12 3.34 1.53 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