Highlights

[GDB] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     24.02%    YoY -     23.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 213,923 135,706 64,757 274,559 205,215 149,467 81,083 90.82%
  QoQ % 57.64% 109.56% -76.41% 33.79% 37.30% 84.34% -
  Horiz. % 263.83% 167.37% 79.87% 338.61% 253.09% 184.34% 100.00%
PBT 27,479 18,271 9,262 36,949 29,765 20,863 9,037 109.74%
  QoQ % 50.40% 97.27% -74.93% 24.14% 42.67% 130.86% -
  Horiz. % 304.07% 202.18% 102.49% 408.86% 329.37% 230.86% 100.00%
Tax -6,323 -4,295 -2,222 -9,059 -7,277 -5,135 -2,440 88.55%
  QoQ % -47.22% -93.29% 75.47% -24.49% -41.71% -110.45% -
  Horiz. % 259.14% 176.02% 91.07% 371.27% 298.24% 210.45% 100.00%
NP 21,156 13,976 7,040 27,890 22,488 15,728 6,597 117.31%
  QoQ % 51.37% 98.52% -74.76% 24.02% 42.98% 138.41% -
  Horiz. % 320.69% 211.85% 106.72% 422.77% 340.88% 238.41% 100.00%
NP to SH 21,156 13,976 7,040 27,890 22,488 15,728 6,597 117.31%
  QoQ % 51.37% 98.52% -74.76% 24.02% 42.98% 138.41% -
  Horiz. % 320.69% 211.85% 106.72% 422.77% 340.88% 238.41% 100.00%
Tax Rate 23.01 % 23.51 % 23.99 % 24.52 % 24.45 % 24.61 % 27.00 % -10.10%
  QoQ % -2.13% -2.00% -2.16% 0.29% -0.65% -8.85% -
  Horiz. % 85.22% 87.07% 88.85% 90.81% 90.56% 91.15% 100.00%
Total Cost 192,767 121,730 57,717 246,669 182,727 133,739 74,486 88.39%
  QoQ % 58.36% 110.91% -76.60% 34.99% 36.63% 79.55% -
  Horiz. % 258.80% 163.43% 77.49% 331.16% 245.32% 179.55% 100.00%
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,250 6,250 - 11,917 5,860 56 - -
  QoQ % 0.00% 0.00% 0.00% 103.35% 10,249.49% 0.00% -
  Horiz. % 11,036.75% 11,036.75% 0.00% 21,045.40% 10,349.49% 100.00% -
Div Payout % 29.54 % 44.72 % - % 42.73 % 26.06 % 0.36 % - % -
  QoQ % -33.94% 0.00% 0.00% 63.97% 7,138.89% 0.00% -
  Horiz. % 8,205.56% 12,422.22% 0.00% 11,869.44% 7,238.89% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
NOSH 625,000 625,000 625,000 595,890 586,081 566,298 506,944 14.96%
  QoQ % 0.00% 0.00% 4.89% 1.67% 3.49% 11.71% -
  Horiz. % 123.29% 123.29% 123.29% 117.55% 115.61% 111.71% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.89 % 10.30 % 10.87 % 10.16 % 10.96 % 10.52 % 8.14 % 13.85%
  QoQ % -3.98% -5.24% 6.99% -7.30% 4.18% 29.24% -
  Horiz. % 121.50% 126.54% 133.54% 124.82% 134.64% 129.24% 100.00%
ROE 18.81 % 12.42 % 6.63 % 27.53 % 23.98 % 18.52 % 9.30 % 59.86%
  QoQ % 51.45% 87.33% -75.92% 14.80% 29.48% 99.14% -
  Horiz. % 202.26% 133.55% 71.29% 296.02% 257.85% 199.14% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.23 21.71 10.36 46.08 35.01 26.39 15.99 66.02%
  QoQ % 57.67% 109.56% -77.52% 31.62% 32.66% 65.04% -
  Horiz. % 214.07% 135.77% 64.79% 288.18% 218.95% 165.04% 100.00%
EPS 3.38 2.24 1.13 4.68 3.84 2.78 1.30 88.97%
  QoQ % 50.89% 98.23% -75.85% 21.87% 38.13% 113.85% -
  Horiz. % 260.00% 172.31% 86.92% 360.00% 295.38% 213.85% 100.00%
DPS 1.00 1.00 0.00 2.00 1.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 9,900.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 0.00% 20,000.00% 10,000.00% 100.00% -
NAPS 0.1800 0.1800 0.1700 0.1700 0.1600 0.1500 0.1400 18.22%
  QoQ % 0.00% 5.88% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 128.57% 128.57% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.82 14.48 6.91 29.29 21.89 15.94 8.65 90.81%
  QoQ % 57.60% 109.55% -76.41% 33.81% 37.33% 84.28% -
  Horiz. % 263.82% 167.40% 79.88% 338.61% 253.06% 184.28% 100.00%
EPS 2.26 1.49 0.75 2.97 2.40 1.68 0.70 118.29%
  QoQ % 51.68% 98.67% -74.75% 23.75% 42.86% 140.00% -
  Horiz. % 322.86% 212.86% 107.14% 424.29% 342.86% 240.00% 100.00%
DPS 0.67 0.67 0.00 1.27 0.63 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 101.59% 6,200.00% 0.00% -
  Horiz. % 6,700.00% 6,700.00% 0.00% 12,700.00% 6,300.00% 100.00% -
NAPS 0.1200 0.1200 0.1133 0.1081 0.1000 0.0906 0.0757 35.92%
  QoQ % 0.00% 5.91% 4.81% 8.10% 10.38% 19.68% -
  Horiz. % 158.52% 158.52% 149.67% 142.80% 132.10% 119.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3250 0.3200 0.3000 0.2300 0.3500 0.3250 0.2950 -
P/RPS 0.95 1.47 2.90 0.50 1.00 1.23 1.84 -35.62%
  QoQ % -35.37% -49.31% 480.00% -50.00% -18.70% -33.15% -
  Horiz. % 51.63% 79.89% 157.61% 27.17% 54.35% 66.85% 100.00%
P/EPS 9.60 14.31 26.63 4.91 9.12 11.70 22.67 -43.58%
  QoQ % -32.91% -46.26% 442.36% -46.16% -22.05% -48.39% -
  Horiz. % 42.35% 63.12% 117.47% 21.66% 40.23% 51.61% 100.00%
EY 10.42 6.99 3.75 20.35 10.96 8.55 4.41 77.31%
  QoQ % 49.07% 86.40% -81.57% 85.68% 28.19% 93.88% -
  Horiz. % 236.28% 158.50% 85.03% 461.45% 248.53% 193.88% 100.00%
DY 3.08 3.13 0.00 8.70 2.86 0.03 0.00 -
  QoQ % -1.60% 0.00% 0.00% 204.20% 9,433.33% 0.00% -
  Horiz. % 10,266.67% 10,433.33% 0.00% 29,000.00% 9,533.33% 100.00% -
P/NAPS 1.81 1.78 1.76 1.35 2.19 2.17 2.11 -9.71%
  QoQ % 1.69% 1.14% 30.37% -38.36% 0.92% 2.84% -
  Horiz. % 85.78% 84.36% 83.41% 63.98% 103.79% 102.84% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 - -
Price 0.4900 0.3100 0.2850 0.2600 0.2850 0.4100 0.2950 -
P/RPS 1.43 1.43 2.75 0.56 0.81 1.55 1.84 -15.46%
  QoQ % 0.00% -48.00% 391.07% -30.86% -47.74% -15.76% -
  Horiz. % 77.72% 77.72% 149.46% 30.43% 44.02% 84.24% 100.00%
P/EPS 14.48 13.86 25.30 5.56 7.43 14.76 22.67 -25.81%
  QoQ % 4.47% -45.22% 355.04% -25.17% -49.66% -34.89% -
  Horiz. % 63.87% 61.14% 111.60% 24.53% 32.77% 65.11% 100.00%
EY 6.91 7.21 3.95 18.00 13.46 6.77 4.41 34.87%
  QoQ % -4.16% 82.53% -78.06% 33.73% 98.82% 53.51% -
  Horiz. % 156.69% 163.49% 89.57% 408.16% 305.22% 153.51% 100.00%
DY 2.04 3.23 0.00 7.69 3.51 0.02 0.00 -
  QoQ % -36.84% 0.00% 0.00% 119.09% 17,450.00% 0.00% -
  Horiz. % 10,200.00% 16,150.00% 0.00% 38,450.00% 17,550.00% 100.00% -
P/NAPS 2.72 1.72 1.68 1.53 1.78 2.73 2.11 18.43%
  QoQ % 58.14% 2.38% 9.80% -14.04% -34.80% 29.38% -
  Horiz. % 128.91% 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.
 


TOP ARTICLES

1. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS