Highlights

[GDB] QoQ Cumulative Quarter Result on 2019-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     37.70%    YoY -     4.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 234,702 138,792 99,884 322,767 213,923 135,706 64,757 135.40%
  QoQ % 69.10% 38.95% -69.05% 50.88% 57.64% 109.56% -
  Horiz. % 362.43% 214.33% 154.24% 498.43% 330.35% 209.56% 100.00%
PBT 22,521 12,438 7,381 37,723 27,479 18,271 9,262 80.53%
  QoQ % 81.07% 68.51% -80.43% 37.28% 50.40% 97.27% -
  Horiz. % 243.15% 134.29% 79.69% 407.29% 296.69% 197.27% 100.00%
Tax -6,193 -3,353 -1,946 -8,909 -6,323 -4,295 -2,222 97.68%
  QoQ % -84.70% -72.30% 78.16% -40.90% -47.22% -93.29% -
  Horiz. % 278.71% 150.90% 87.58% 400.95% 284.56% 193.29% 100.00%
NP 16,328 9,085 5,435 28,814 21,156 13,976 7,040 74.95%
  QoQ % 79.72% 67.16% -81.14% 36.20% 51.37% 98.52% -
  Horiz. % 231.93% 129.05% 77.20% 409.29% 300.51% 198.52% 100.00%
NP to SH 17,146 9,663 5,724 29,132 21,156 13,976 7,040 80.73%
  QoQ % 77.44% 68.82% -80.35% 37.70% 51.37% 98.52% -
  Horiz. % 243.55% 137.26% 81.31% 413.81% 300.51% 198.52% 100.00%
Tax Rate 27.50 % 26.96 % 26.36 % 23.62 % 23.01 % 23.51 % 23.99 % 9.50%
  QoQ % 2.00% 2.28% 11.60% 2.65% -2.13% -2.00% -
  Horiz. % 114.63% 112.38% 109.88% 98.46% 95.91% 98.00% 100.00%
Total Cost 218,374 129,707 94,449 293,953 192,767 121,730 57,717 142.22%
  QoQ % 68.36% 37.33% -67.87% 52.49% 58.36% 110.91% -
  Horiz. % 378.35% 224.73% 163.64% 509.30% 333.99% 210.91% 100.00%
Net Worth 125,000 125,000 118,749 118,749 112,500 112,500 106,250 11.41%
  QoQ % 0.00% 5.26% 0.00% 5.56% 0.00% 5.88% -
  Horiz. % 117.65% 117.65% 111.76% 111.76% 105.88% 105.88% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,250 6,250 - 12,500 6,250 6,250 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 36.45 % 64.68 % - % 42.91 % 29.54 % 44.72 % - % -
  QoQ % -43.65% 0.00% 0.00% 45.26% -33.94% 0.00% -
  Horiz. % 81.51% 144.63% 0.00% 95.95% 66.06% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 125,000 125,000 118,749 118,749 112,500 112,500 106,250 11.41%
  QoQ % 0.00% 5.26% 0.00% 5.56% 0.00% 5.88% -
  Horiz. % 117.65% 117.65% 111.76% 111.76% 105.88% 105.88% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.96 % 6.55 % 5.44 % 8.93 % 9.89 % 10.30 % 10.87 % -25.65%
  QoQ % 6.26% 20.40% -39.08% -9.71% -3.98% -5.24% -
  Horiz. % 64.03% 60.26% 50.05% 82.15% 90.98% 94.76% 100.00%
ROE 13.72 % 7.73 % 4.82 % 24.53 % 18.81 % 12.42 % 6.63 % 62.18%
  QoQ % 77.49% 60.37% -80.35% 30.41% 51.45% 87.33% -
  Horiz. % 206.94% 116.59% 72.70% 369.98% 283.71% 187.33% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.55 22.21 15.98 51.64 34.23 21.71 10.36 135.40%
  QoQ % 69.07% 38.99% -69.06% 50.86% 57.67% 109.56% -
  Horiz. % 362.45% 214.38% 154.25% 498.46% 330.41% 209.56% 100.00%
EPS 2.74 1.55 0.92 4.66 3.38 2.24 1.13 80.20%
  QoQ % 76.77% 68.48% -80.26% 37.87% 50.89% 98.23% -
  Horiz. % 242.48% 137.17% 81.42% 412.39% 299.12% 198.23% 100.00%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2000 0.2000 0.1900 0.1900 0.1800 0.1800 0.1700 11.41%
  QoQ % 0.00% 5.26% 0.00% 5.56% 0.00% 5.88% -
  Horiz. % 117.65% 117.65% 111.76% 111.76% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.03 14.80 10.65 34.43 22.82 14.48 6.91 135.31%
  QoQ % 69.12% 38.97% -69.07% 50.88% 57.60% 109.55% -
  Horiz. % 362.23% 214.18% 154.12% 498.26% 330.25% 209.55% 100.00%
EPS 1.83 1.03 0.61 3.11 2.26 1.49 0.75 80.95%
  QoQ % 77.67% 68.85% -80.39% 37.61% 51.68% 98.67% -
  Horiz. % 244.00% 137.33% 81.33% 414.67% 301.33% 198.67% 100.00%
DPS 0.67 0.67 0.00 1.33 0.67 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 98.51% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 198.51% 100.00% 100.00% -
NAPS 0.1333 0.1333 0.1267 0.1267 0.1200 0.1200 0.1133 11.41%
  QoQ % 0.00% 5.21% 0.00% 5.58% 0.00% 5.91% -
  Horiz. % 117.65% 117.65% 111.83% 111.83% 105.91% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6200 0.5650 0.4800 0.6150 0.3250 0.3200 0.3000 -
P/RPS 1.65 2.54 3.00 1.19 0.95 1.47 2.90 -31.27%
  QoQ % -35.04% -15.33% 152.10% 25.26% -35.37% -49.31% -
  Horiz. % 56.90% 87.59% 103.45% 41.03% 32.76% 50.69% 100.00%
P/EPS 22.60 36.54 52.41 13.19 9.60 14.31 26.63 -10.34%
  QoQ % -38.15% -30.28% 297.35% 37.40% -32.91% -46.26% -
  Horiz. % 84.87% 137.21% 196.81% 49.53% 36.05% 53.74% 100.00%
EY 4.42 2.74 1.91 7.58 10.42 6.99 3.75 11.55%
  QoQ % 61.31% 43.46% -74.80% -27.26% 49.07% 86.40% -
  Horiz. % 117.87% 73.07% 50.93% 202.13% 277.87% 186.40% 100.00%
DY 1.61 1.77 0.00 3.25 3.08 3.13 0.00 -
  QoQ % -9.04% 0.00% 0.00% 5.52% -1.60% 0.00% -
  Horiz. % 51.44% 56.55% 0.00% 103.83% 98.40% 100.00% -
P/NAPS 3.10 2.83 2.53 3.24 1.81 1.78 1.76 45.70%
  QoQ % 9.54% 11.86% -21.91% 79.01% 1.69% 1.14% -
  Horiz. % 176.14% 160.80% 143.75% 184.09% 102.84% 101.14% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 29/05/19 -
Price 0.7850 0.5450 0.5700 0.6450 0.4900 0.3100 0.2850 -
P/RPS 2.09 2.45 3.57 1.25 1.43 1.43 2.75 -16.68%
  QoQ % -14.69% -31.37% 185.60% -12.59% 0.00% -48.00% -
  Horiz. % 76.00% 89.09% 129.82% 45.45% 52.00% 52.00% 100.00%
P/EPS 28.61 35.25 62.24 13.84 14.48 13.86 25.30 8.52%
  QoQ % -18.84% -43.36% 349.71% -4.42% 4.47% -45.22% -
  Horiz. % 113.08% 139.33% 246.01% 54.70% 57.23% 54.78% 100.00%
EY 3.49 2.84 1.61 7.23 6.91 7.21 3.95 -7.90%
  QoQ % 22.89% 76.40% -77.73% 4.63% -4.16% 82.53% -
  Horiz. % 88.35% 71.90% 40.76% 183.04% 174.94% 182.53% 100.00%
DY 1.27 1.83 0.00 3.10 2.04 3.23 0.00 -
  QoQ % -30.60% 0.00% 0.00% 51.96% -36.84% 0.00% -
  Horiz. % 39.32% 56.66% 0.00% 95.98% 63.16% 100.00% -
P/NAPS 3.93 2.73 3.00 3.39 2.72 1.72 1.68 75.95%
  QoQ % 43.96% -9.00% -11.50% 24.63% 58.14% 2.38% -
  Horiz. % 233.93% 162.50% 178.57% 201.79% 161.90% 102.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS