Highlights

[GDB] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     17.19%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 274,559 273,620 298,934 324,332 296,812 0 0 -
  QoQ % 0.34% -8.47% -7.83% 9.27% 0.00% 0.00% -
  Horiz. % 92.50% 92.19% 100.71% 109.27% 100.00% - -
PBT 36,949 39,686 41,726 36,148 30,502 0 0 -
  QoQ % -6.90% -4.89% 15.43% 18.51% 0.00% 0.00% -
  Horiz. % 121.14% 130.11% 136.80% 118.51% 100.00% - -
Tax -9,059 -9,702 -10,270 -9,760 -7,984 0 0 -
  QoQ % 6.63% 5.52% -5.23% -22.24% 0.00% 0.00% -
  Horiz. % 113.46% 121.53% 128.63% 122.24% 100.00% - -
NP 27,890 29,984 31,456 26,388 22,518 0 0 -
  QoQ % -6.98% -4.68% 19.21% 17.19% 0.00% 0.00% -
  Horiz. % 123.86% 133.16% 139.69% 117.19% 100.00% - -
NP to SH 27,890 29,984 31,456 26,388 22,518 0 0 -
  QoQ % -6.98% -4.68% 19.21% 17.19% 0.00% 0.00% -
  Horiz. % 123.86% 133.16% 139.69% 117.19% 100.00% - -
Tax Rate 24.52 % 24.45 % 24.61 % 27.00 % 26.18 % - % - % -
  QoQ % 0.29% -0.65% -8.85% 3.13% 0.00% 0.00% -
  Horiz. % 93.66% 93.39% 94.00% 103.13% 100.00% - -
Total Cost 246,669 243,636 267,478 297,944 274,294 0 0 -
  QoQ % 1.24% -8.91% -10.23% 8.62% 0.00% 0.00% -
  Horiz. % 89.93% 88.82% 97.52% 108.62% 100.00% - -
Net Worth 101,301 93,772 84,944 70,972 40,031 - - -
  QoQ % 8.03% 10.39% 19.69% 77.29% 0.00% 0.00% -
  Horiz. % 253.05% 234.25% 212.19% 177.29% 100.00% - -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,917 7,814 113 - - - - -
  QoQ % 52.51% 6,799.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,522.61% 6,899.60% 100.00% - - - -
Div Payout % 42.73 % 26.06 % 0.36 % - % - % - % - % -
  QoQ % 63.97% 7,138.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,869.44% 7,238.89% 100.00% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,301 93,772 84,944 70,972 40,031 - - -
  QoQ % 8.03% 10.39% 19.69% 77.29% 0.00% 0.00% -
  Horiz. % 253.05% 234.25% 212.19% 177.29% 100.00% - -
NOSH 595,890 586,081 566,298 506,944 500,400 221,869 221,869 92.87%
  QoQ % 1.67% 3.49% 11.71% 1.31% 125.54% 0.00% -
  Horiz. % 268.58% 264.16% 255.24% 228.49% 225.54% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.16 % 10.96 % 10.52 % 8.14 % 7.59 % - % - % -
  QoQ % -7.30% 4.18% 29.24% 7.25% 0.00% 0.00% -
  Horiz. % 133.86% 144.40% 138.60% 107.25% 100.00% - -
ROE 27.53 % 31.98 % 37.03 % 37.18 % 56.25 % - % - % -
  QoQ % -13.91% -13.64% -0.40% -33.90% 0.00% 0.00% -
  Horiz. % 48.94% 56.85% 65.83% 66.10% 100.00% - -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.08 46.69 52.79 63.98 59.31 - - -
  QoQ % -1.31% -11.56% -17.49% 7.87% 0.00% 0.00% -
  Horiz. % 77.69% 78.72% 89.01% 107.87% 100.00% - -
EPS 4.68 5.12 5.56 5.20 4.50 0.00 0.00 -
  QoQ % -8.59% -7.91% 6.92% 15.56% 0.00% 0.00% -
  Horiz. % 104.00% 113.78% 123.56% 115.56% 100.00% - -
DPS 2.00 1.33 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 50.38% 6,550.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 6,650.00% 100.00% - - - -
NAPS 0.1700 0.1600 0.1500 0.1400 0.0800 - - -
  QoQ % 6.25% 6.67% 7.14% 75.00% 0.00% 0.00% -
  Horiz. % 212.50% 200.00% 187.50% 175.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.29 29.19 31.89 34.60 31.66 - - -
  QoQ % 0.34% -8.47% -7.83% 9.29% 0.00% 0.00% -
  Horiz. % 92.51% 92.20% 100.73% 109.29% 100.00% - -
EPS 2.97 3.20 3.36 2.81 2.40 0.00 0.00 -
  QoQ % -7.19% -4.76% 19.57% 17.08% 0.00% 0.00% -
  Horiz. % 123.75% 133.33% 140.00% 117.08% 100.00% - -
DPS 1.27 0.83 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 53.01% 8,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,700.00% 8,300.00% 100.00% - - - -
NAPS 0.1081 0.1000 0.0906 0.0757 0.0427 - - -
  QoQ % 8.10% 10.38% 19.68% 77.28% 0.00% 0.00% -
  Horiz. % 253.16% 234.19% 212.18% 177.28% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 - - - -
Price 0.2300 0.3500 0.3250 0.2950 0.0000 0.0000 0.0000 -
P/RPS 0.50 0.75 0.62 0.46 0.00 0.00 0.00 -
  QoQ % -33.33% 20.97% 34.78% 0.00% 0.00% 0.00% -
  Horiz. % 108.70% 163.04% 134.78% 100.00% - - -
P/EPS 4.91 6.84 5.85 5.67 0.00 0.00 0.00 -
  QoQ % -28.22% 16.92% 3.17% 0.00% 0.00% 0.00% -
  Horiz. % 86.60% 120.63% 103.17% 100.00% - - -
EY 20.35 14.62 17.09 17.65 0.00 0.00 0.00 -
  QoQ % 39.19% -14.45% -3.17% 0.00% 0.00% 0.00% -
  Horiz. % 115.30% 82.83% 96.83% 100.00% - - -
DY 8.70 3.81 0.06 0.00 0.00 0.00 0.00 -
  QoQ % 128.35% 6,250.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,500.00% 6,350.00% 100.00% - - - -
P/NAPS 1.35 2.19 2.17 2.11 0.00 0.00 0.00 -
  QoQ % -38.36% 0.92% 2.84% 0.00% 0.00% 0.00% -
  Horiz. % 63.98% 103.79% 102.84% 100.00% - - -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 23/08/18 - - - - -
Price 0.2600 0.2850 0.4100 0.2950 0.0000 0.0000 0.0000 -
P/RPS 0.56 0.61 0.78 0.46 0.00 0.00 0.00 -
  QoQ % -8.20% -21.79% 69.57% 0.00% 0.00% 0.00% -
  Horiz. % 121.74% 132.61% 169.57% 100.00% - - -
P/EPS 5.56 5.57 7.38 5.67 0.00 0.00 0.00 -
  QoQ % -0.18% -24.53% 30.16% 0.00% 0.00% 0.00% -
  Horiz. % 98.06% 98.24% 130.16% 100.00% - - -
EY 18.00 17.95 13.55 17.65 0.00 0.00 0.00 -
  QoQ % 0.28% 32.47% -23.23% 0.00% 0.00% 0.00% -
  Horiz. % 101.98% 101.70% 76.77% 100.00% - - -
DY 7.69 4.68 0.05 0.00 0.00 0.00 0.00 -
  QoQ % 64.32% 9,260.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,380.00% 9,360.00% 100.00% - - - -
P/NAPS 1.53 1.78 2.73 2.11 0.00 0.00 0.00 -
  QoQ % -14.04% -34.80% 29.38% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
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
 
 

303  387  672  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 NWP 0.2950.00 
 KNM 0.225+0.005 
 HIAPTEK 0.63-0.02 
 TIGER 0.050.00 
 ASDION 0.23+0.01 
 TANCO 0.26+0.005 
 DAYA 0.02+0.005 
 HSI-CIG 0.19+0.025 
PARTNERS & BROKERS