Highlights

[GDB] QoQ Cumulative Quarter Result on 2020-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -80.35%    YoY -     -18.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 362,813 234,702 138,792 99,884 322,767 213,923 135,706 92.06%
  QoQ % 54.58% 69.10% 38.95% -69.05% 50.88% 57.64% -
  Horiz. % 267.35% 172.95% 102.27% 73.60% 237.84% 157.64% 100.00%
PBT 33,787 22,521 12,438 7,381 37,723 27,479 18,271 50.38%
  QoQ % 50.02% 81.07% 68.51% -80.43% 37.28% 50.40% -
  Horiz. % 184.92% 123.26% 68.08% 40.40% 206.46% 150.40% 100.00%
Tax -9,262 -6,193 -3,353 -1,946 -8,909 -6,323 -4,295 66.53%
  QoQ % -49.56% -84.70% -72.30% 78.16% -40.90% -47.22% -
  Horiz. % 215.65% 144.19% 78.07% 45.31% 207.43% 147.22% 100.00%
NP 24,525 16,328 9,085 5,435 28,814 21,156 13,976 45.24%
  QoQ % 50.20% 79.72% 67.16% -81.14% 36.20% 51.37% -
  Horiz. % 175.48% 116.83% 65.00% 38.89% 206.17% 151.37% 100.00%
NP to SH 25,689 17,146 9,663 5,724 29,132 21,156 13,976 49.78%
  QoQ % 49.83% 77.44% 68.82% -80.35% 37.70% 51.37% -
  Horiz. % 183.81% 122.68% 69.14% 40.96% 208.44% 151.37% 100.00%
Tax Rate 27.41 % 27.50 % 26.96 % 26.36 % 23.62 % 23.01 % 23.51 % 10.72%
  QoQ % -0.33% 2.00% 2.28% 11.60% 2.65% -2.13% -
  Horiz. % 116.59% 116.97% 114.67% 112.12% 100.47% 97.87% 100.00%
Total Cost 338,288 218,374 129,707 94,449 293,953 192,767 121,730 97.05%
  QoQ % 54.91% 68.36% 37.33% -67.87% 52.49% 58.36% -
  Horiz. % 277.90% 179.39% 106.55% 77.59% 241.48% 158.36% 100.00%
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,500 6,250 6,250 - 12,500 6,250 6,250 58.41%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
Div Payout % 48.66 % 36.45 % 64.68 % - % 42.91 % 29.54 % 44.72 % 5.76%
  QoQ % 33.50% -43.65% 0.00% 0.00% 45.26% -33.94% -
  Horiz. % 108.81% 81.51% 144.63% 0.00% 95.95% 66.06% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.76 % 6.96 % 6.55 % 5.44 % 8.93 % 9.89 % 10.30 % -24.38%
  QoQ % -2.87% 6.26% 20.40% -39.08% -9.71% -3.98% -
  Horiz. % 65.63% 67.57% 63.59% 52.82% 86.70% 96.02% 100.00%
ROE 19.57 % 13.72 % 7.73 % 4.82 % 24.53 % 18.81 % 12.42 % 35.22%
  QoQ % 42.64% 77.49% 60.37% -80.35% 30.41% 51.45% -
  Horiz. % 157.57% 110.47% 62.24% 38.81% 197.50% 151.45% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.05 37.55 22.21 15.98 51.64 34.23 21.71 92.07%
  QoQ % 54.59% 69.07% 38.99% -69.06% 50.86% 57.67% -
  Horiz. % 267.39% 172.96% 102.30% 73.61% 237.86% 157.67% 100.00%
EPS 4.11 2.74 1.55 0.92 4.66 3.38 2.24 49.60%
  QoQ % 50.00% 76.77% 68.48% -80.26% 37.87% 50.89% -
  Horiz. % 183.48% 122.32% 69.20% 41.07% 208.04% 150.89% 100.00%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 1.00 58.41%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.2100 0.2000 0.2000 0.1900 0.1900 0.1800 0.1800 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 38.70 25.03 14.80 10.65 34.43 22.82 14.48 92.01%
  QoQ % 54.61% 69.12% 38.97% -69.07% 50.88% 57.60% -
  Horiz. % 267.27% 172.86% 102.21% 73.55% 237.78% 157.60% 100.00%
EPS 2.74 1.83 1.03 0.61 3.11 2.26 1.49 49.82%
  QoQ % 49.73% 77.67% 68.85% -80.39% 37.61% 51.68% -
  Horiz. % 183.89% 122.82% 69.13% 40.94% 208.72% 151.68% 100.00%
DPS 1.33 0.67 0.67 0.00 1.33 0.67 0.67 57.62%
  QoQ % 98.51% 0.00% 0.00% 0.00% 98.51% 0.00% -
  Horiz. % 198.51% 100.00% 100.00% 0.00% 198.51% 100.00% 100.00%
NAPS 0.1400 0.1333 0.1333 0.1267 0.1267 0.1200 0.1200 10.77%
  QoQ % 5.03% 0.00% 5.21% 0.00% 5.58% 0.00% -
  Horiz. % 116.67% 111.08% 111.08% 105.58% 105.58% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.9350 0.6200 0.5650 0.4800 0.6150 0.3250 0.3200 -
P/RPS 1.61 1.65 2.54 3.00 1.19 0.95 1.47 6.22%
  QoQ % -2.42% -35.04% -15.33% 152.10% 25.26% -35.37% -
  Horiz. % 109.52% 112.24% 172.79% 204.08% 80.95% 64.63% 100.00%
P/EPS 22.75 22.60 36.54 52.41 13.19 9.60 14.31 36.02%
  QoQ % 0.66% -38.15% -30.28% 297.35% 37.40% -32.91% -
  Horiz. % 158.98% 157.93% 255.35% 366.25% 92.17% 67.09% 100.00%
EY 4.40 4.42 2.74 1.91 7.58 10.42 6.99 -26.45%
  QoQ % -0.45% 61.31% 43.46% -74.80% -27.26% 49.07% -
  Horiz. % 62.95% 63.23% 39.20% 27.32% 108.44% 149.07% 100.00%
DY 2.14 1.61 1.77 0.00 3.25 3.08 3.13 -22.30%
  QoQ % 32.92% -9.04% 0.00% 0.00% 5.52% -1.60% -
  Horiz. % 68.37% 51.44% 56.55% 0.00% 103.83% 98.40% 100.00%
P/NAPS 4.45 3.10 2.83 2.53 3.24 1.81 1.78 83.69%
  QoQ % 43.55% 9.54% 11.86% -21.91% 79.01% 1.69% -
  Horiz. % 250.00% 174.16% 158.99% 142.13% 182.02% 101.69% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 -
Price 0.8650 0.7850 0.5450 0.5700 0.6450 0.4900 0.3100 -
P/RPS 1.49 2.09 2.45 3.57 1.25 1.43 1.43 2.77%
  QoQ % -28.71% -14.69% -31.37% 185.60% -12.59% 0.00% -
  Horiz. % 104.20% 146.15% 171.33% 249.65% 87.41% 100.00% 100.00%
P/EPS 21.05 28.61 35.25 62.24 13.84 14.48 13.86 31.96%
  QoQ % -26.42% -18.84% -43.36% 349.71% -4.42% 4.47% -
  Horiz. % 151.88% 206.42% 254.33% 449.06% 99.86% 104.47% 100.00%
EY 4.75 3.49 2.84 1.61 7.23 6.91 7.21 -24.19%
  QoQ % 36.10% 22.89% 76.40% -77.73% 4.63% -4.16% -
  Horiz. % 65.88% 48.40% 39.39% 22.33% 100.28% 95.84% 100.00%
DY 2.31 1.27 1.83 0.00 3.10 2.04 3.23 -19.95%
  QoQ % 81.89% -30.60% 0.00% 0.00% 51.96% -36.84% -
  Horiz. % 71.52% 39.32% 56.66% 0.00% 95.98% 63.16% 100.00%
P/NAPS 4.12 3.93 2.73 3.00 3.39 2.72 1.72 78.55%
  QoQ % 4.83% 43.96% -9.00% -11.50% 24.63% 58.14% -
  Horiz. % 239.53% 228.49% 158.72% 174.42% 197.09% 158.14% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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