Highlights

[GDB] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     68.82%    YoY -     -30.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 111,105 362,813 234,702 138,792 99,884 322,767 213,923 -35.36%
  QoQ % -69.38% 54.58% 69.10% 38.95% -69.05% 50.88% -
  Horiz. % 51.94% 169.60% 109.71% 64.88% 46.69% 150.88% 100.00%
PBT 11,755 33,787 22,521 12,438 7,381 37,723 27,479 -43.20%
  QoQ % -65.21% 50.02% 81.07% 68.51% -80.43% 37.28% -
  Horiz. % 42.78% 122.96% 81.96% 45.26% 26.86% 137.28% 100.00%
Tax -3,215 -9,262 -6,193 -3,353 -1,946 -8,909 -6,323 -36.27%
  QoQ % 65.29% -49.56% -84.70% -72.30% 78.16% -40.90% -
  Horiz. % 50.85% 146.48% 97.94% 53.03% 30.78% 140.90% 100.00%
NP 8,540 24,525 16,328 9,085 5,435 28,814 21,156 -45.35%
  QoQ % -65.18% 50.20% 79.72% 67.16% -81.14% 36.20% -
  Horiz. % 40.37% 115.92% 77.18% 42.94% 25.69% 136.20% 100.00%
NP to SH 8,797 25,689 17,146 9,663 5,724 29,132 21,156 -44.26%
  QoQ % -65.76% 49.83% 77.44% 68.82% -80.35% 37.70% -
  Horiz. % 41.58% 121.43% 81.05% 45.67% 27.06% 137.70% 100.00%
Tax Rate 27.35 % 27.41 % 27.50 % 26.96 % 26.36 % 23.62 % 23.01 % 12.20%
  QoQ % -0.22% -0.33% 2.00% 2.28% 11.60% 2.65% -
  Horiz. % 118.86% 119.12% 119.51% 117.17% 114.56% 102.65% 100.00%
Total Cost 102,565 338,288 218,374 129,707 94,449 293,953 192,767 -34.31%
  QoQ % -69.68% 54.91% 68.36% 37.33% -67.87% 52.49% -
  Horiz. % 53.21% 175.49% 113.28% 67.29% 49.00% 152.49% 100.00%
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 12,500 6,250 6,250 - 12,500 6,250 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
Div Payout % - % 48.66 % 36.45 % 64.68 % - % 42.91 % 29.54 % -
  QoQ % 0.00% 33.50% -43.65% 0.00% 0.00% 45.26% -
  Horiz. % 0.00% 164.73% 123.39% 218.96% 0.00% 145.26% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.69 % 6.76 % 6.96 % 6.55 % 5.44 % 8.93 % 9.89 % -15.43%
  QoQ % 13.76% -2.87% 6.26% 20.40% -39.08% -9.71% -
  Horiz. % 77.76% 68.35% 70.37% 66.23% 55.01% 90.29% 100.00%
ROE 6.40 % 19.57 % 13.72 % 7.73 % 4.82 % 24.53 % 18.81 % -51.23%
  QoQ % -67.30% 42.64% 77.49% 60.37% -80.35% 30.41% -
  Horiz. % 34.02% 104.04% 72.94% 41.10% 25.62% 130.41% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.78 58.05 37.55 22.21 15.98 51.64 34.23 -35.36%
  QoQ % -69.37% 54.59% 69.07% 38.99% -69.06% 50.86% -
  Horiz. % 51.94% 169.59% 109.70% 64.88% 46.68% 150.86% 100.00%
EPS 1.41 4.11 2.74 1.55 0.92 4.66 3.38 -44.14%
  QoQ % -65.69% 50.00% 76.77% 68.48% -80.26% 37.87% -
  Horiz. % 41.72% 121.60% 81.07% 45.86% 27.22% 137.87% 100.00%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2200 0.2100 0.2000 0.2000 0.1900 0.1900 0.1800 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.85 38.70 25.03 14.80 10.65 34.43 22.82 -35.37%
  QoQ % -69.38% 54.61% 69.12% 38.97% -69.07% 50.88% -
  Horiz. % 51.93% 169.59% 109.68% 64.86% 46.67% 150.88% 100.00%
EPS 0.94 2.74 1.83 1.03 0.61 3.11 2.26 -44.25%
  QoQ % -65.69% 49.73% 77.67% 68.85% -80.39% 37.61% -
  Horiz. % 41.59% 121.24% 80.97% 45.58% 26.99% 137.61% 100.00%
DPS 0.00 1.33 0.67 0.67 0.00 1.33 0.67 -
  QoQ % 0.00% 98.51% 0.00% 0.00% 0.00% 98.51% -
  Horiz. % 0.00% 198.51% 100.00% 100.00% 0.00% 198.51% 100.00%
NAPS 0.1467 0.1400 0.1333 0.1333 0.1267 0.1267 0.1200 14.32%
  QoQ % 4.79% 5.03% 0.00% 5.21% 0.00% 5.58% -
  Horiz. % 122.25% 116.67% 111.08% 111.08% 105.58% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.8400 0.9350 0.6200 0.5650 0.4800 0.6150 0.3250 -
P/RPS 4.73 1.61 1.65 2.54 3.00 1.19 0.95 191.30%
  QoQ % 193.79% -2.42% -35.04% -15.33% 152.10% 25.26% -
  Horiz. % 497.89% 169.47% 173.68% 267.37% 315.79% 125.26% 100.00%
P/EPS 59.68 22.75 22.60 36.54 52.41 13.19 9.60 237.72%
  QoQ % 162.33% 0.66% -38.15% -30.28% 297.35% 37.40% -
  Horiz. % 621.67% 236.98% 235.42% 380.62% 545.94% 137.40% 100.00%
EY 1.68 4.40 4.42 2.74 1.91 7.58 10.42 -70.34%
  QoQ % -61.82% -0.45% 61.31% 43.46% -74.80% -27.26% -
  Horiz. % 16.12% 42.23% 42.42% 26.30% 18.33% 72.74% 100.00%
DY 0.00 2.14 1.61 1.77 0.00 3.25 3.08 -
  QoQ % 0.00% 32.92% -9.04% 0.00% 0.00% 5.52% -
  Horiz. % 0.00% 69.48% 52.27% 57.47% 0.00% 105.52% 100.00%
P/NAPS 3.82 4.45 3.10 2.83 2.53 3.24 1.81 64.46%
  QoQ % -14.16% 43.55% 9.54% 11.86% -21.91% 79.01% -
  Horiz. % 211.05% 245.86% 171.27% 156.35% 139.78% 179.01% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 -
Price 0.8800 0.8650 0.7850 0.5450 0.5700 0.6450 0.4900 -
P/RPS 4.95 1.49 2.09 2.45 3.57 1.25 1.43 128.66%
  QoQ % 232.21% -28.71% -14.69% -31.37% 185.60% -12.59% -
  Horiz. % 346.15% 104.20% 146.15% 171.33% 249.65% 87.41% 100.00%
P/EPS 62.52 21.05 28.61 35.25 62.24 13.84 14.48 164.92%
  QoQ % 197.01% -26.42% -18.84% -43.36% 349.71% -4.42% -
  Horiz. % 431.77% 145.37% 197.58% 243.44% 429.83% 95.58% 100.00%
EY 1.60 4.75 3.49 2.84 1.61 7.23 6.91 -62.26%
  QoQ % -66.32% 36.10% 22.89% 76.40% -77.73% 4.63% -
  Horiz. % 23.15% 68.74% 50.51% 41.10% 23.30% 104.63% 100.00%
DY 0.00 2.31 1.27 1.83 0.00 3.10 2.04 -
  QoQ % 0.00% 81.89% -30.60% 0.00% 0.00% 51.96% -
  Horiz. % 0.00% 113.24% 62.25% 89.71% 0.00% 151.96% 100.00%
P/NAPS 4.00 4.12 3.93 2.73 3.00 3.39 2.72 29.29%
  QoQ % -2.91% 4.83% 43.96% -9.00% -11.50% 24.63% -
  Horiz. % 147.06% 151.47% 144.49% 100.37% 110.29% 124.63% 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. PELIKAN (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. Mplus Market Pulse - 22 Oct 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

348  435  660  846 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 VC 0.085+0.005 
 OPCOM 1.29+0.16 
 JADI 0.10-0.01 
 KNM 0.225+0.005 
 NWP 0.2950.00 
 HIAPTEK 0.625-0.025 
 MYEG 1.040.00 
 TANCO 0.26+0.005 
PARTNERS & BROKERS