Highlights

[GDB] QoQ Cumulative 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 -     138.41%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 64,757 274,559 205,215 149,467 81,083 296,812 0 -
  QoQ % -76.41% 33.79% 37.30% 84.34% -72.68% 0.00% -
  Horiz. % 21.82% 92.50% 69.14% 50.36% 27.32% 100.00% -
PBT 9,262 36,949 29,765 20,863 9,037 30,502 0 -
  QoQ % -74.93% 24.14% 42.67% 130.86% -70.37% 0.00% -
  Horiz. % 30.37% 121.14% 97.58% 68.40% 29.63% 100.00% -
Tax -2,222 -9,059 -7,277 -5,135 -2,440 -7,984 0 -
  QoQ % 75.47% -24.49% -41.71% -110.45% 69.44% 0.00% -
  Horiz. % 27.83% 113.46% 91.14% 64.32% 30.56% 100.00% -
NP 7,040 27,890 22,488 15,728 6,597 22,518 0 -
  QoQ % -74.76% 24.02% 42.98% 138.41% -70.70% 0.00% -
  Horiz. % 31.26% 123.86% 99.87% 69.85% 29.30% 100.00% -
NP to SH 7,040 27,890 22,488 15,728 6,597 22,518 0 -
  QoQ % -74.76% 24.02% 42.98% 138.41% -70.70% 0.00% -
  Horiz. % 31.26% 123.86% 99.87% 69.85% 29.30% 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 57,717 246,669 182,727 133,739 74,486 274,294 0 -
  QoQ % -76.60% 34.99% 36.63% 79.55% -72.84% 0.00% -
  Horiz. % 21.04% 89.93% 66.62% 48.76% 27.16% 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 5,860 56 - - - -
  QoQ % 0.00% 103.35% 10,249.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 21,045.40% 10,349.49% 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 6.63 % 27.53 % 23.98 % 18.52 % 9.30 % 56.25 % - % -
  QoQ % -75.92% 14.80% 29.48% 99.14% -83.47% 0.00% -
  Horiz. % 11.79% 48.94% 42.63% 32.92% 16.53% 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 10.36 46.08 35.01 26.39 15.99 59.31 - -
  QoQ % -77.52% 31.62% 32.66% 65.04% -73.04% 0.00% -
  Horiz. % 17.47% 77.69% 59.03% 44.50% 26.96% 100.00% -
EPS 1.13 4.68 3.84 2.78 1.30 4.50 0.00 -
  QoQ % -75.85% 21.87% 38.13% 113.85% -71.11% 0.00% -
  Horiz. % 25.11% 104.00% 85.33% 61.78% 28.89% 100.00% -
DPS 0.00 2.00 1.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 20,000.00% 10,000.00% 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 6.91 29.29 21.89 15.94 8.65 31.66 - -
  QoQ % -76.41% 33.81% 37.33% 84.28% -72.68% 0.00% -
  Horiz. % 21.83% 92.51% 69.14% 50.35% 27.32% 100.00% -
EPS 0.75 2.97 2.40 1.68 0.70 2.40 0.00 -
  QoQ % -74.75% 23.75% 42.86% 140.00% -70.83% 0.00% -
  Horiz. % 31.25% 123.75% 100.00% 70.00% 29.17% 100.00% -
DPS 0.00 1.27 0.63 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 101.59% 6,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 12,700.00% 6,300.00% 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 2.90 0.50 1.00 1.23 1.84 0.00 0.00 -
  QoQ % 480.00% -50.00% -18.70% -33.15% 0.00% 0.00% -
  Horiz. % 157.61% 27.17% 54.35% 66.85% 100.00% - -
P/EPS 26.63 4.91 9.12 11.70 22.67 0.00 0.00 -
  QoQ % 442.36% -46.16% -22.05% -48.39% 0.00% 0.00% -
  Horiz. % 117.47% 21.66% 40.23% 51.61% 100.00% - -
EY 3.75 20.35 10.96 8.55 4.41 0.00 0.00 -
  QoQ % -81.57% 85.68% 28.19% 93.88% 0.00% 0.00% -
  Horiz. % 85.03% 461.45% 248.53% 193.88% 100.00% - -
DY 0.00 8.70 2.86 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 204.20% 9,433.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 29,000.00% 9,533.33% 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 2.75 0.56 0.81 1.55 1.84 0.00 0.00 -
  QoQ % 391.07% -30.86% -47.74% -15.76% 0.00% 0.00% -
  Horiz. % 149.46% 30.43% 44.02% 84.24% 100.00% - -
P/EPS 25.30 5.56 7.43 14.76 22.67 0.00 0.00 -
  QoQ % 355.04% -25.17% -49.66% -34.89% 0.00% 0.00% -
  Horiz. % 111.60% 24.53% 32.77% 65.11% 100.00% - -
EY 3.95 18.00 13.46 6.77 4.41 0.00 0.00 -
  QoQ % -78.06% 33.73% 98.82% 53.51% 0.00% 0.00% -
  Horiz. % 89.57% 408.16% 305.22% 153.51% 100.00% - -
DY 0.00 7.69 3.51 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 119.09% 17,450.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38,450.00% 17,550.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS