Highlights

[GDB] QoQ Quarter Result on 2019-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -1.48%    YoY -     -24.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 99,884 108,844 78,217 70,949 64,757 69,344 55,748 47.47%
  QoQ % -8.23% 39.16% 10.24% 9.56% -6.61% 24.39% -
  Horiz. % 179.17% 195.24% 140.30% 127.27% 116.16% 124.39% 100.00%
PBT 7,381 10,244 9,208 9,009 9,262 7,184 8,902 -11.73%
  QoQ % -27.95% 11.25% 2.21% -2.73% 28.93% -19.30% -
  Horiz. % 82.91% 115.08% 103.44% 101.20% 104.04% 80.70% 100.00%
Tax -1,946 -2,586 -2,028 -2,073 -2,222 -1,782 -2,142 -6.19%
  QoQ % 24.75% -27.51% 2.17% 6.71% -24.69% 16.81% -
  Horiz. % 90.85% 120.73% 94.68% 96.78% 103.73% 83.19% 100.00%
NP 5,435 7,658 7,180 6,936 7,040 5,402 6,760 -13.52%
  QoQ % -29.03% 6.66% 3.52% -1.48% 30.32% -20.09% -
  Horiz. % 80.40% 113.28% 106.21% 102.60% 104.14% 79.91% 100.00%
NP to SH 5,724 7,976 7,180 6,936 7,040 5,402 6,760 -10.49%
  QoQ % -28.23% 11.09% 3.52% -1.48% 30.32% -20.09% -
  Horiz. % 84.67% 117.99% 106.21% 102.60% 104.14% 79.91% 100.00%
Tax Rate 26.36 % 25.24 % 22.02 % 23.01 % 23.99 % 24.81 % 24.06 % 6.27%
  QoQ % 4.44% 14.62% -4.30% -4.09% -3.31% 3.12% -
  Horiz. % 109.56% 104.90% 91.52% 95.64% 99.71% 103.12% 100.00%
Total Cost 94,449 101,186 71,037 64,013 57,717 63,942 48,988 54.85%
  QoQ % -6.66% 42.44% 10.97% 10.91% -9.74% 30.53% -
  Horiz. % 192.80% 206.55% 145.01% 130.67% 117.82% 130.53% 100.00%
Net Worth 118,749 118,749 112,500 112,500 106,250 101,301 93,772 17.03%
  QoQ % 0.00% 5.56% 0.00% 5.88% 4.89% 8.03% -
  Horiz. % 126.64% 126.64% 119.97% 119.97% 113.31% 108.03% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 6,250 - 6,250 - 5,958 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.89% 0.00% 104.89% 0.00% 100.00% -
Div Payout % - % 78.36 % - % 90.11 % - % 110.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.04% 0.00% 81.69% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 118,749 118,749 112,500 112,500 106,250 101,301 93,772 17.03%
  QoQ % 0.00% 5.56% 0.00% 5.88% 4.89% 8.03% -
  Horiz. % 126.64% 126.64% 119.97% 119.97% 113.31% 108.03% 100.00%
NOSH 625,000 625,000 625,000 625,000 625,000 595,890 586,081 4.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.89% 1.67% -
  Horiz. % 106.64% 106.64% 106.64% 106.64% 106.64% 101.67% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.44 % 7.04 % 9.18 % 9.78 % 10.87 % 7.79 % 12.13 % -41.38%
  QoQ % -22.73% -23.31% -6.13% -10.03% 39.54% -35.78% -
  Horiz. % 44.85% 58.04% 75.68% 80.63% 89.61% 64.22% 100.00%
ROE 4.82 % 6.72 % 6.38 % 6.17 % 6.63 % 5.33 % 7.21 % -23.53%
  QoQ % -28.27% 5.33% 3.40% -6.94% 24.39% -26.07% -
  Horiz. % 66.85% 93.20% 88.49% 85.58% 91.96% 73.93% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.98 17.42 12.51 11.35 10.36 11.64 9.51 41.30%
  QoQ % -8.27% 39.25% 10.22% 9.56% -11.00% 22.40% -
  Horiz. % 168.03% 183.18% 131.55% 119.35% 108.94% 122.40% 100.00%
EPS 0.92 1.28 1.15 1.11 1.13 0.91 1.15 -13.81%
  QoQ % -28.12% 11.30% 3.60% -1.77% 24.18% -20.87% -
  Horiz. % 80.00% 111.30% 100.00% 96.52% 98.26% 79.13% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1700 0.1700 0.1600 12.13%
  QoQ % 0.00% 5.56% 0.00% 5.88% 0.00% 6.25% -
  Horiz. % 118.75% 118.75% 112.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.65 11.61 8.34 7.57 6.91 7.40 5.95 47.37%
  QoQ % -8.27% 39.21% 10.17% 9.55% -6.62% 24.37% -
  Horiz. % 178.99% 195.13% 140.17% 127.23% 116.13% 124.37% 100.00%
EPS 0.61 0.85 0.77 0.74 0.75 0.58 0.72 -10.45%
  QoQ % -28.24% 10.39% 4.05% -1.33% 29.31% -19.44% -
  Horiz. % 84.72% 118.06% 106.94% 102.78% 104.17% 80.56% 100.00%
DPS 0.00 0.67 0.00 0.67 0.00 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.69% 0.00% 104.69% 0.00% 100.00% -
NAPS 0.1267 0.1267 0.1200 0.1200 0.1133 0.1081 0.1000 17.07%
  QoQ % 0.00% 5.58% 0.00% 5.91% 4.81% 8.10% -
  Horiz. % 126.70% 126.70% 120.00% 120.00% 113.30% 108.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4800 0.6150 0.3250 0.3200 0.3000 0.2300 0.3500 -
P/RPS 3.00 3.53 2.60 2.82 2.90 1.98 3.68 -12.72%
  QoQ % -15.01% 35.77% -7.80% -2.76% 46.46% -46.20% -
  Horiz. % 81.52% 95.92% 70.65% 76.63% 78.80% 53.80% 100.00%
P/EPS 52.41 48.19 28.29 28.84 26.63 25.37 30.34 43.92%
  QoQ % 8.76% 70.34% -1.91% 8.30% 4.97% -16.38% -
  Horiz. % 172.74% 158.83% 93.24% 95.06% 87.77% 83.62% 100.00%
EY 1.91 2.08 3.53 3.47 3.75 3.94 3.30 -30.53%
  QoQ % -8.17% -41.08% 1.73% -7.47% -4.82% 19.39% -
  Horiz. % 57.88% 63.03% 106.97% 105.15% 113.64% 119.39% 100.00%
DY 0.00 1.63 0.00 3.13 0.00 4.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.47% 0.00% 71.95% 0.00% 100.00% -
P/NAPS 2.53 3.24 1.81 1.78 1.76 1.35 2.19 10.09%
  QoQ % -21.91% 79.01% 1.69% 1.14% 30.37% -38.36% -
  Horiz. % 115.53% 147.95% 82.65% 81.28% 80.37% 61.64% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 28/02/20 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 -
Price 0.5700 0.6450 0.4900 0.3100 0.2850 0.2600 0.2850 -
P/RPS 3.57 3.70 3.92 2.73 2.75 2.23 3.00 12.28%
  QoQ % -3.51% -5.61% 43.59% -0.73% 23.32% -25.67% -
  Horiz. % 119.00% 123.33% 130.67% 91.00% 91.67% 74.33% 100.00%
P/EPS 62.24 50.54 42.65 27.93 25.30 28.68 24.71 85.02%
  QoQ % 23.15% 18.50% 52.70% 10.40% -11.79% 16.07% -
  Horiz. % 251.88% 204.53% 172.60% 113.03% 102.39% 116.07% 100.00%
EY 1.61 1.98 2.34 3.58 3.95 3.49 4.05 -45.90%
  QoQ % -18.69% -15.38% -34.64% -9.37% 13.18% -13.83% -
  Horiz. % 39.75% 48.89% 57.78% 88.40% 97.53% 86.17% 100.00%
DY 0.00 1.55 0.00 3.23 0.00 3.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.26% 0.00% 83.90% 0.00% 100.00% -
P/NAPS 3.00 3.39 2.72 1.72 1.68 1.53 1.78 41.58%
  QoQ % -11.50% 24.63% 58.14% 2.38% 9.80% -14.04% -
  Horiz. % 168.54% 190.45% 152.81% 96.63% 94.38% 85.96% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

348  273  555  1120 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 ATAIMS 0.51+0.015 
 G3 0.12-0.03 
 KGROUP 0.020.00 
 MMAG 0.085-0.01 
 WZSATU 0.225+0.01 
 HSI-CI2 0.375+0.045 
 NWP 0.265-0.01 
 DNEX 0.785+0.02 
PARTNERS & BROKERS