Highlights

[GDB] QoQ Cumulative Quarter Result on 2020-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     49.83%    YoY -     -11.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 280,090 191,824 111,105 362,813 234,702 138,792 99,884 98.73%
  QoQ % 46.01% 72.65% -69.38% 54.58% 69.10% 38.95% -
  Horiz. % 280.42% 192.05% 111.23% 363.23% 234.97% 138.95% 100.00%
PBT 25,841 17,974 11,755 33,787 22,521 12,438 7,381 130.39%
  QoQ % 43.77% 52.91% -65.21% 50.02% 81.07% 68.51% -
  Horiz. % 350.10% 243.52% 159.26% 457.76% 305.12% 168.51% 100.00%
Tax -6,364 -4,714 -3,215 -9,262 -6,193 -3,353 -1,946 120.16%
  QoQ % -35.00% -46.63% 65.29% -49.56% -84.70% -72.30% -
  Horiz. % 327.03% 242.24% 165.21% 475.95% 318.24% 172.30% 100.00%
NP 19,477 13,260 8,540 24,525 16,328 9,085 5,435 134.00%
  QoQ % 46.89% 55.27% -65.18% 50.20% 79.72% 67.16% -
  Horiz. % 358.36% 243.97% 157.13% 451.24% 300.42% 167.16% 100.00%
NP to SH 20,124 13,721 8,797 25,689 17,146 9,663 5,724 131.03%
  QoQ % 46.67% 55.97% -65.76% 49.83% 77.44% 68.82% -
  Horiz. % 351.57% 239.71% 153.69% 448.79% 299.55% 168.82% 100.00%
Tax Rate 24.63 % 26.23 % 27.35 % 27.41 % 27.50 % 26.96 % 26.36 % -4.42%
  QoQ % -6.10% -4.10% -0.22% -0.33% 2.00% 2.28% -
  Horiz. % 93.44% 99.51% 103.76% 103.98% 104.32% 102.28% 100.00%
Total Cost 260,613 178,564 102,565 338,288 218,374 129,707 94,449 96.61%
  QoQ % 45.95% 74.10% -69.68% 54.91% 68.36% 37.33% -
  Horiz. % 275.93% 189.06% 108.59% 358.17% 231.21% 137.33% 100.00%
Net Worth 140,625 94,265 137,499 131,249 125,000 125,000 118,749 11.92%
  QoQ % 49.18% -31.44% 4.76% 5.00% 0.00% 5.26% -
  Horiz. % 118.42% 79.38% 115.79% 110.53% 105.26% 105.26% 100.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,562 4,399 - 12,500 6,250 6,250 - -
  QoQ % 49.18% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 105.00% 70.38% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 32.61 % 32.06 % - % 48.66 % 36.45 % 64.68 % - % -
  QoQ % 1.72% 0.00% 0.00% 33.50% -43.65% 0.00% -
  Horiz. % 50.42% 49.57% 0.00% 75.23% 56.35% 100.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 140,625 94,265 137,499 131,249 125,000 125,000 118,749 11.92%
  QoQ % 49.18% -31.44% 4.76% 5.00% 0.00% 5.26% -
  Horiz. % 118.42% 79.38% 115.79% 110.53% 105.26% 105.26% 100.00%
NOSH 937,500 628,434 625,000 625,000 625,000 625,000 625,000 31.00%
  QoQ % 49.18% 0.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.55% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.95 % 6.91 % 7.69 % 6.76 % 6.96 % 6.55 % 5.44 % 17.72%
  QoQ % 0.58% -10.14% 13.76% -2.87% 6.26% 20.40% -
  Horiz. % 127.76% 127.02% 141.36% 124.26% 127.94% 120.40% 100.00%
ROE 14.31 % 14.56 % 6.40 % 19.57 % 13.72 % 7.73 % 4.82 % 106.43%
  QoQ % -1.72% 127.50% -67.30% 42.64% 77.49% 60.37% -
  Horiz. % 296.89% 302.07% 132.78% 406.02% 284.65% 160.37% 100.00%
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.88 30.52 17.78 58.05 37.55 22.21 15.98 51.72%
  QoQ % -2.10% 71.65% -69.37% 54.59% 69.07% 38.99% -
  Horiz. % 186.98% 190.99% 111.26% 363.27% 234.98% 138.99% 100.00%
EPS 2.15 2.18 1.41 4.11 2.74 1.55 0.92 76.01%
  QoQ % -1.38% 54.61% -65.69% 50.00% 76.77% 68.48% -
  Horiz. % 233.70% 236.96% 153.26% 446.74% 297.83% 168.48% 100.00%
DPS 0.70 0.70 0.00 2.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 70.00% 70.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.1500 0.1500 0.2200 0.2100 0.2000 0.2000 0.1900 -14.57%
  QoQ % 0.00% -31.82% 4.76% 5.00% 0.00% 5.26% -
  Horiz. % 78.95% 78.95% 115.79% 110.53% 105.26% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.88 20.46 11.85 38.70 25.03 14.80 10.65 98.80%
  QoQ % 46.04% 72.66% -69.38% 54.61% 69.12% 38.97% -
  Horiz. % 280.56% 192.11% 111.27% 363.38% 235.02% 138.97% 100.00%
EPS 2.15 1.46 0.94 2.74 1.83 1.03 0.61 131.42%
  QoQ % 47.26% 55.32% -65.69% 49.73% 77.67% 68.85% -
  Horiz. % 352.46% 239.34% 154.10% 449.18% 300.00% 168.85% 100.00%
DPS 0.70 0.47 0.00 1.33 0.67 0.67 0.00 -
  QoQ % 48.94% 0.00% 0.00% 98.51% 0.00% 0.00% -
  Horiz. % 104.48% 70.15% 0.00% 198.51% 100.00% 100.00% -
NAPS 0.1500 0.1005 0.1467 0.1400 0.1333 0.1333 0.1267 11.90%
  QoQ % 49.25% -31.49% 4.79% 5.03% 0.00% 5.21% -
  Horiz. % 118.39% 79.32% 115.79% 110.50% 105.21% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.4750 0.5350 0.8400 0.9350 0.6200 0.5650 0.4800 -
P/RPS 1.59 1.75 4.73 1.61 1.65 2.54 3.00 -34.48%
  QoQ % -9.14% -63.00% 193.79% -2.42% -35.04% -15.33% -
  Horiz. % 53.00% 58.33% 157.67% 53.67% 55.00% 84.67% 100.00%
P/EPS 22.13 24.50 59.68 22.75 22.60 36.54 52.41 -43.69%
  QoQ % -9.67% -58.95% 162.33% 0.66% -38.15% -30.28% -
  Horiz. % 42.22% 46.75% 113.87% 43.41% 43.12% 69.72% 100.00%
EY 4.52 4.08 1.68 4.40 4.42 2.74 1.91 77.49%
  QoQ % 10.78% 142.86% -61.82% -0.45% 61.31% 43.46% -
  Horiz. % 236.65% 213.61% 87.96% 230.37% 231.41% 143.46% 100.00%
DY 1.47 1.31 0.00 2.14 1.61 1.77 0.00 -
  QoQ % 12.21% 0.00% 0.00% 32.92% -9.04% 0.00% -
  Horiz. % 83.05% 74.01% 0.00% 120.90% 90.96% 100.00% -
P/NAPS 3.17 3.57 3.82 4.45 3.10 2.83 2.53 16.21%
  QoQ % -11.20% -6.54% -14.16% 43.55% 9.54% 11.86% -
  Horiz. % 125.30% 141.11% 150.99% 175.89% 122.53% 111.86% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 -
Price 0.4700 0.4050 0.8800 0.8650 0.7850 0.5450 0.5700 -
P/RPS 1.57 1.33 4.95 1.49 2.09 2.45 3.57 -42.14%
  QoQ % 18.05% -73.13% 232.21% -28.71% -14.69% -31.37% -
  Horiz. % 43.98% 37.25% 138.66% 41.74% 58.54% 68.63% 100.00%
P/EPS 21.90 18.55 62.52 21.05 28.61 35.25 62.24 -50.13%
  QoQ % 18.06% -70.33% 197.01% -26.42% -18.84% -43.36% -
  Horiz. % 35.19% 29.80% 100.45% 33.82% 45.97% 56.64% 100.00%
EY 4.57 5.39 1.60 4.75 3.49 2.84 1.61 100.35%
  QoQ % -15.21% 236.87% -66.32% 36.10% 22.89% 76.40% -
  Horiz. % 283.85% 334.78% 99.38% 295.03% 216.77% 176.40% 100.00%
DY 1.49 1.73 0.00 2.31 1.27 1.83 0.00 -
  QoQ % -13.87% 0.00% 0.00% 81.89% -30.60% 0.00% -
  Horiz. % 81.42% 94.54% 0.00% 126.23% 69.40% 100.00% -
P/NAPS 3.13 2.70 4.00 4.12 3.93 2.73 3.00 2.87%
  QoQ % 15.93% -32.50% -2.91% 4.83% 43.96% -9.00% -
  Horiz. % 104.33% 90.00% 133.33% 137.33% 131.00% 91.00% 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
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS