Highlights

[GDB] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     19.21%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 259,028 274,559 273,620 298,934 324,332 296,812 0 -
  QoQ % -5.66% 0.34% -8.47% -7.83% 9.27% 0.00% -
  Horiz. % 87.27% 92.50% 92.19% 100.71% 109.27% 100.00% -
PBT 37,048 36,949 39,686 41,726 36,148 30,502 0 -
  QoQ % 0.27% -6.90% -4.89% 15.43% 18.51% 0.00% -
  Horiz. % 121.46% 121.14% 130.11% 136.80% 118.51% 100.00% -
Tax -8,888 -9,059 -9,702 -10,270 -9,760 -7,984 0 -
  QoQ % 1.89% 6.63% 5.52% -5.23% -22.24% 0.00% -
  Horiz. % 111.32% 113.46% 121.53% 128.63% 122.24% 100.00% -
NP 28,160 27,890 29,984 31,456 26,388 22,518 0 -
  QoQ % 0.97% -6.98% -4.68% 19.21% 17.19% 0.00% -
  Horiz. % 125.06% 123.86% 133.16% 139.69% 117.19% 100.00% -
NP to SH 28,160 27,890 29,984 31,456 26,388 22,518 0 -
  QoQ % 0.97% -6.98% -4.68% 19.21% 17.19% 0.00% -
  Horiz. % 125.06% 123.86% 133.16% 139.69% 117.19% 100.00% -
Tax Rate 23.99 % 24.52 % 24.45 % 24.61 % 27.00 % 26.18 % - % -
  QoQ % -2.16% 0.29% -0.65% -8.85% 3.13% 0.00% -
  Horiz. % 91.63% 93.66% 93.39% 94.00% 103.13% 100.00% -
Total Cost 230,868 246,669 243,636 267,478 297,944 274,294 0 -
  QoQ % -6.41% 1.24% -8.91% -10.23% 8.62% 0.00% -
  Horiz. % 84.17% 89.93% 88.82% 97.52% 108.62% 100.00% -
Net Worth 106,250 101,301 93,772 84,944 70,972 40,031 - -
  QoQ % 4.89% 8.03% 10.39% 19.69% 77.29% 0.00% -
  Horiz. % 265.41% 253.05% 234.25% 212.19% 177.29% 100.00% -
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 11,917 7,814 113 - - - -
  QoQ % 0.00% 52.51% 6,799.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,522.61% 6,899.60% 100.00% - - -
Div Payout % - % 42.73 % 26.06 % 0.36 % - % - % - % -
  QoQ % 0.00% 63.97% 7,138.89% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,869.44% 7,238.89% 100.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 106,250 101,301 93,772 84,944 70,972 40,031 - -
  QoQ % 4.89% 8.03% 10.39% 19.69% 77.29% 0.00% -
  Horiz. % 265.41% 253.05% 234.25% 212.19% 177.29% 100.00% -
NOSH 625,000 595,890 586,081 566,298 506,944 500,400 221,869 99.59%
  QoQ % 4.89% 1.67% 3.49% 11.71% 1.31% 125.54% -
  Horiz. % 281.70% 268.58% 264.16% 255.24% 228.49% 225.54% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.87 % 10.16 % 10.96 % 10.52 % 8.14 % 7.59 % - % -
  QoQ % 6.99% -7.30% 4.18% 29.24% 7.25% 0.00% -
  Horiz. % 143.21% 133.86% 144.40% 138.60% 107.25% 100.00% -
ROE 26.50 % 27.53 % 31.98 % 37.03 % 37.18 % 56.25 % - % -
  QoQ % -3.74% -13.91% -13.64% -0.40% -33.90% 0.00% -
  Horiz. % 47.11% 48.94% 56.85% 65.83% 66.10% 100.00% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 41.44 46.08 46.69 52.79 63.98 59.31 - -
  QoQ % -10.07% -1.31% -11.56% -17.49% 7.87% 0.00% -
  Horiz. % 69.87% 77.69% 78.72% 89.01% 107.87% 100.00% -
EPS 4.52 4.68 5.12 5.56 5.20 4.50 0.00 -
  QoQ % -3.42% -8.59% -7.91% 6.92% 15.56% 0.00% -
  Horiz. % 100.44% 104.00% 113.78% 123.56% 115.56% 100.00% -
DPS 0.00 2.00 1.33 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 50.38% 6,550.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 6,650.00% 100.00% - - -
NAPS 0.1700 0.1700 0.1600 0.1500 0.1400 0.0800 - -
  QoQ % 0.00% 6.25% 6.67% 7.14% 75.00% 0.00% -
  Horiz. % 212.50% 212.50% 200.00% 187.50% 175.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 27.63 29.29 29.19 31.89 34.60 31.66 - -
  QoQ % -5.67% 0.34% -8.47% -7.83% 9.29% 0.00% -
  Horiz. % 87.27% 92.51% 92.20% 100.73% 109.29% 100.00% -
EPS 3.00 2.97 3.20 3.36 2.81 2.40 0.00 -
  QoQ % 1.01% -7.19% -4.76% 19.57% 17.08% 0.00% -
  Horiz. % 125.00% 123.75% 133.33% 140.00% 117.08% 100.00% -
DPS 0.00 1.27 0.83 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 53.01% 8,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 12,700.00% 8,300.00% 100.00% - - -
NAPS 0.1133 0.1081 0.1000 0.0906 0.0757 0.0427 - -
  QoQ % 4.81% 8.10% 10.38% 19.68% 77.28% 0.00% -
  Horiz. % 265.34% 253.16% 234.19% 212.18% 177.28% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - - -
Price 0.3000 0.2300 0.3500 0.3250 0.2950 0.0000 0.0000 -
P/RPS 0.72 0.50 0.75 0.62 0.46 0.00 0.00 -
  QoQ % 44.00% -33.33% 20.97% 34.78% 0.00% 0.00% -
  Horiz. % 156.52% 108.70% 163.04% 134.78% 100.00% - -
P/EPS 6.66 4.91 6.84 5.85 5.67 0.00 0.00 -
  QoQ % 35.64% -28.22% 16.92% 3.17% 0.00% 0.00% -
  Horiz. % 117.46% 86.60% 120.63% 103.17% 100.00% - -
EY 15.02 20.35 14.62 17.09 17.65 0.00 0.00 -
  QoQ % -26.19% 39.19% -14.45% -3.17% 0.00% 0.00% -
  Horiz. % 85.10% 115.30% 82.83% 96.83% 100.00% - -
DY 0.00 8.70 3.81 0.06 0.00 0.00 0.00 -
  QoQ % 0.00% 128.35% 6,250.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14,500.00% 6,350.00% 100.00% - - -
P/NAPS 1.76 1.35 2.19 2.17 2.11 0.00 0.00 -
  QoQ % 30.37% -38.36% 0.92% 2.84% 0.00% 0.00% -
  Horiz. % 83.41% 63.98% 103.79% 102.84% 100.00% - -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 22/02/19 23/11/18 23/08/18 - - - -
Price 0.2850 0.2600 0.2850 0.4100 0.2950 0.0000 0.0000 -
P/RPS 0.69 0.56 0.61 0.78 0.46 0.00 0.00 -
  QoQ % 23.21% -8.20% -21.79% 69.57% 0.00% 0.00% -
  Horiz. % 150.00% 121.74% 132.61% 169.57% 100.00% - -
P/EPS 6.33 5.56 5.57 7.38 5.67 0.00 0.00 -
  QoQ % 13.85% -0.18% -24.53% 30.16% 0.00% 0.00% -
  Horiz. % 111.64% 98.06% 98.24% 130.16% 100.00% - -
EY 15.81 18.00 17.95 13.55 17.65 0.00 0.00 -
  QoQ % -12.17% 0.28% 32.47% -23.23% 0.00% 0.00% -
  Horiz. % 89.58% 101.98% 101.70% 76.77% 100.00% - -
DY 0.00 7.69 4.68 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 64.32% 9,260.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15,380.00% 9,360.00% 100.00% - - -
P/NAPS 1.68 1.53 1.78 2.73 2.11 0.00 0.00 -
  QoQ % 9.80% -14.04% -34.80% 29.38% 0.00% 0.00% -
  Horiz. % 79.62% 72.51% 84.36% 129.38% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

346  278  546  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 ATAIMS 0.505+0.01 
 G3 0.125-0.025 
 KGROUP 0.020.00 
 MMAG 0.085-0.01 
 WZSATU 0.225+0.01 
 HSI-CI2 0.375+0.045 
 NWP 0.265-0.01 
 DNEX 0.78+0.015 
PARTNERS & BROKERS