Highlights

[GDB] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     42.98%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 135,706 64,757 274,559 205,215 149,467 81,083 296,812 -40.74%
  QoQ % 109.56% -76.41% 33.79% 37.30% 84.34% -72.68% -
  Horiz. % 45.72% 21.82% 92.50% 69.14% 50.36% 27.32% 100.00%
PBT 18,271 9,262 36,949 29,765 20,863 9,037 30,502 -29.01%
  QoQ % 97.27% -74.93% 24.14% 42.67% 130.86% -70.37% -
  Horiz. % 59.90% 30.37% 121.14% 97.58% 68.40% 29.63% 100.00%
Tax -4,295 -2,222 -9,059 -7,277 -5,135 -2,440 -7,984 -33.93%
  QoQ % -93.29% 75.47% -24.49% -41.71% -110.45% 69.44% -
  Horiz. % 53.80% 27.83% 113.46% 91.14% 64.32% 30.56% 100.00%
NP 13,976 7,040 27,890 22,488 15,728 6,597 22,518 -27.30%
  QoQ % 98.52% -74.76% 24.02% 42.98% 138.41% -70.70% -
  Horiz. % 62.07% 31.26% 123.86% 99.87% 69.85% 29.30% 100.00%
NP to SH 13,976 7,040 27,890 22,488 15,728 6,597 22,518 -27.30%
  QoQ % 98.52% -74.76% 24.02% 42.98% 138.41% -70.70% -
  Horiz. % 62.07% 31.26% 123.86% 99.87% 69.85% 29.30% 100.00%
Tax Rate 23.51 % 23.99 % 24.52 % 24.45 % 24.61 % 27.00 % 26.18 % -6.94%
  QoQ % -2.00% -2.16% 0.29% -0.65% -8.85% 3.13% -
  Horiz. % 89.80% 91.63% 93.66% 93.39% 94.00% 103.13% 100.00%
Total Cost 121,730 57,717 246,669 182,727 133,739 74,486 274,294 -41.90%
  QoQ % 110.91% -76.60% 34.99% 36.63% 79.55% -72.84% -
  Horiz. % 44.38% 21.04% 89.93% 66.62% 48.76% 27.16% 100.00%
Net Worth 112,500 106,250 101,301 93,772 84,944 70,972 40,031 99.52%
  QoQ % 5.88% 4.89% 8.03% 10.39% 19.69% 77.29% -
  Horiz. % 281.03% 265.41% 253.05% 234.25% 212.19% 177.29% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,250 - 11,917 5,860 56 - - -
  QoQ % 0.00% 0.00% 103.35% 10,249.49% 0.00% 0.00% -
  Horiz. % 11,036.75% 0.00% 21,045.40% 10,349.49% 100.00% - -
Div Payout % 44.72 % - % 42.73 % 26.06 % 0.36 % - % - % -
  QoQ % 0.00% 0.00% 63.97% 7,138.89% 0.00% 0.00% -
  Horiz. % 12,422.22% 0.00% 11,869.44% 7,238.89% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 112,500 106,250 101,301 93,772 84,944 70,972 40,031 99.52%
  QoQ % 5.88% 4.89% 8.03% 10.39% 19.69% 77.29% -
  Horiz. % 281.03% 265.41% 253.05% 234.25% 212.19% 177.29% 100.00%
NOSH 625,000 625,000 595,890 586,081 566,298 506,944 500,400 16.03%
  QoQ % 0.00% 4.89% 1.67% 3.49% 11.71% 1.31% -
  Horiz. % 124.90% 124.90% 119.08% 117.12% 113.17% 101.31% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.30 % 10.87 % 10.16 % 10.96 % 10.52 % 8.14 % 7.59 % 22.64%
  QoQ % -5.24% 6.99% -7.30% 4.18% 29.24% 7.25% -
  Horiz. % 135.70% 143.21% 133.86% 144.40% 138.60% 107.25% 100.00%
ROE 12.42 % 6.63 % 27.53 % 23.98 % 18.52 % 9.30 % 56.25 % -63.57%
  QoQ % 87.33% -75.92% 14.80% 29.48% 99.14% -83.47% -
  Horiz. % 22.08% 11.79% 48.94% 42.63% 32.92% 16.53% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.71 10.36 46.08 35.01 26.39 15.99 59.31 -48.92%
  QoQ % 109.56% -77.52% 31.62% 32.66% 65.04% -73.04% -
  Horiz. % 36.60% 17.47% 77.69% 59.03% 44.50% 26.96% 100.00%
EPS 2.24 1.13 4.68 3.84 2.78 1.30 4.50 -37.27%
  QoQ % 98.23% -75.85% 21.87% 38.13% 113.85% -71.11% -
  Horiz. % 49.78% 25.11% 104.00% 85.33% 61.78% 28.89% 100.00%
DPS 1.00 0.00 2.00 1.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 20,000.00% 10,000.00% 100.00% - -
NAPS 0.1800 0.1700 0.1700 0.1600 0.1500 0.1400 0.0800 71.96%
  QoQ % 5.88% 0.00% 6.25% 6.67% 7.14% 75.00% -
  Horiz. % 225.00% 212.50% 212.50% 200.00% 187.50% 175.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.48 6.91 29.29 21.89 15.94 8.65 31.66 -40.72%
  QoQ % 109.55% -76.41% 33.81% 37.33% 84.28% -72.68% -
  Horiz. % 45.74% 21.83% 92.51% 69.14% 50.35% 27.32% 100.00%
EPS 1.49 0.75 2.97 2.40 1.68 0.70 2.40 -27.29%
  QoQ % 98.67% -74.75% 23.75% 42.86% 140.00% -70.83% -
  Horiz. % 62.08% 31.25% 123.75% 100.00% 70.00% 29.17% 100.00%
DPS 0.67 0.00 1.27 0.63 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 101.59% 6,200.00% 0.00% 0.00% -
  Horiz. % 6,700.00% 0.00% 12,700.00% 6,300.00% 100.00% - -
NAPS 0.1200 0.1133 0.1081 0.1000 0.0906 0.0757 0.0427 99.52%
  QoQ % 5.91% 4.81% 8.10% 10.38% 19.68% 77.28% -
  Horiz. % 281.03% 265.34% 253.16% 234.19% 212.18% 177.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - -
Price 0.3200 0.3000 0.2300 0.3500 0.3250 0.2950 0.0000 -
P/RPS 1.47 2.90 0.50 1.00 1.23 1.84 0.00 -
  QoQ % -49.31% 480.00% -50.00% -18.70% -33.15% 0.00% -
  Horiz. % 79.89% 157.61% 27.17% 54.35% 66.85% 100.00% -
P/EPS 14.31 26.63 4.91 9.12 11.70 22.67 0.00 -
  QoQ % -46.26% 442.36% -46.16% -22.05% -48.39% 0.00% -
  Horiz. % 63.12% 117.47% 21.66% 40.23% 51.61% 100.00% -
EY 6.99 3.75 20.35 10.96 8.55 4.41 0.00 -
  QoQ % 86.40% -81.57% 85.68% 28.19% 93.88% 0.00% -
  Horiz. % 158.50% 85.03% 461.45% 248.53% 193.88% 100.00% -
DY 3.13 0.00 8.70 2.86 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 204.20% 9,433.33% 0.00% 0.00% -
  Horiz. % 10,433.33% 0.00% 29,000.00% 9,533.33% 100.00% - -
P/NAPS 1.78 1.76 1.35 2.19 2.17 2.11 0.00 -
  QoQ % 1.14% 30.37% -38.36% 0.92% 2.84% 0.00% -
  Horiz. % 84.36% 83.41% 63.98% 103.79% 102.84% 100.00% -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 - - -
Price 0.3100 0.2850 0.2600 0.2850 0.4100 0.2950 0.0000 -
P/RPS 1.43 2.75 0.56 0.81 1.55 1.84 0.00 -
  QoQ % -48.00% 391.07% -30.86% -47.74% -15.76% 0.00% -
  Horiz. % 77.72% 149.46% 30.43% 44.02% 84.24% 100.00% -
P/EPS 13.86 25.30 5.56 7.43 14.76 22.67 0.00 -
  QoQ % -45.22% 355.04% -25.17% -49.66% -34.89% 0.00% -
  Horiz. % 61.14% 111.60% 24.53% 32.77% 65.11% 100.00% -
EY 7.21 3.95 18.00 13.46 6.77 4.41 0.00 -
  QoQ % 82.53% -78.06% 33.73% 98.82% 53.51% 0.00% -
  Horiz. % 163.49% 89.57% 408.16% 305.22% 153.51% 100.00% -
DY 3.23 0.00 7.69 3.51 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 119.09% 17,450.00% 0.00% 0.00% -
  Horiz. % 16,150.00% 0.00% 38,450.00% 17,550.00% 100.00% - -
P/NAPS 1.72 1.68 1.53 1.78 2.73 2.11 0.00 -
  QoQ % 2.38% 9.80% -14.04% -34.80% 29.38% 0.00% -
  Horiz. % 81.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS