Highlights

[GDB] QoQ Quarter Result on 2020-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -31.18%    YoY -     -43.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 111,105 128,111 95,910 38,908 99,884 108,844 78,217 26.34%
  QoQ % -13.27% 33.57% 146.50% -61.05% -8.23% 39.16% -
  Horiz. % 142.05% 163.79% 122.62% 49.74% 127.70% 139.16% 100.00%
PBT 11,755 11,266 10,083 5,057 7,381 10,244 9,208 17.66%
  QoQ % 4.34% 11.73% 99.39% -31.49% -27.95% 11.25% -
  Horiz. % 127.66% 122.35% 109.50% 54.92% 80.16% 111.25% 100.00%
Tax -3,215 -3,069 -2,840 -1,407 -1,946 -2,586 -2,028 35.92%
  QoQ % -4.76% -8.06% -101.85% 27.70% 24.75% -27.51% -
  Horiz. % 158.53% 151.33% 140.04% 69.38% 95.96% 127.51% 100.00%
NP 8,540 8,197 7,243 3,650 5,435 7,658 7,180 12.25%
  QoQ % 4.18% 13.17% 98.44% -32.84% -29.03% 6.66% -
  Horiz. % 118.94% 114.16% 100.88% 50.84% 75.70% 106.66% 100.00%
NP to SH 8,797 8,543 7,483 3,939 5,724 7,976 7,180 14.49%
  QoQ % 2.97% 14.17% 89.97% -31.18% -28.23% 11.09% -
  Horiz. % 122.52% 118.98% 104.22% 54.86% 79.72% 111.09% 100.00%
Tax Rate 27.35 % 27.24 % 28.17 % 27.82 % 26.36 % 25.24 % 22.02 % 15.53%
  QoQ % 0.40% -3.30% 1.26% 5.54% 4.44% 14.62% -
  Horiz. % 124.21% 123.71% 127.93% 126.34% 119.71% 114.62% 100.00%
Total Cost 102,565 119,914 88,667 35,258 94,449 101,186 71,037 27.72%
  QoQ % -14.47% 35.24% 151.48% -62.67% -6.66% 42.44% -
  Horiz. % 144.38% 168.80% 124.82% 49.63% 132.96% 142.44% 100.00%
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 6,250 - 6,250 - 6,250 - -
  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% -
Div Payout % - % 73.16 % - % 158.67 % - % 78.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.36% 0.00% 202.49% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.69 % 6.40 % 7.55 % 9.38 % 5.44 % 7.04 % 9.18 % -11.13%
  QoQ % 20.16% -15.23% -19.51% 72.43% -22.73% -23.31% -
  Horiz. % 83.77% 69.72% 82.24% 102.18% 59.26% 76.69% 100.00%
ROE 6.40 % 6.51 % 5.99 % 3.15 % 4.82 % 6.72 % 6.38 % 0.21%
  QoQ % -1.69% 8.68% 90.16% -34.65% -28.27% 5.33% -
  Horiz. % 100.31% 102.04% 93.89% 49.37% 75.55% 105.33% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.78 20.50 15.35 6.23 15.98 17.42 12.51 26.38%
  QoQ % -13.27% 33.55% 146.39% -61.01% -8.27% 39.25% -
  Horiz. % 142.13% 163.87% 122.70% 49.80% 127.74% 139.25% 100.00%
EPS 1.41 1.37 1.20 0.63 0.92 1.28 1.15 14.54%
  QoQ % 2.92% 14.17% 90.48% -31.52% -28.12% 11.30% -
  Horiz. % 122.61% 119.13% 104.35% 54.78% 80.00% 111.30% 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 0.2200 0.2100 0.2000 0.2000 0.1900 0.1900 0.1800 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.85 13.67 10.23 4.15 10.65 11.61 8.34 26.36%
  QoQ % -13.31% 33.63% 146.51% -61.03% -8.27% 39.21% -
  Horiz. % 142.09% 163.91% 122.66% 49.76% 127.70% 139.21% 100.00%
EPS 0.94 0.91 0.80 0.42 0.61 0.85 0.77 14.21%
  QoQ % 3.30% 13.75% 90.48% -31.15% -28.24% 10.39% -
  Horiz. % 122.08% 118.18% 103.90% 54.55% 79.22% 110.39% 100.00%
DPS 0.00 0.67 0.00 0.67 0.00 0.67 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 0.1467 0.1400 0.1333 0.1333 0.1267 0.1267 0.1200 14.32%
  QoQ % 4.79% 5.03% 0.00% 5.21% 0.00% 5.58% -
  Horiz. % 122.25% 116.67% 111.08% 111.08% 105.58% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.8400 0.9350 0.6200 0.5650 0.4800 0.6150 0.3250 -
P/RPS 4.73 4.56 4.04 9.08 3.00 3.53 2.60 48.97%
  QoQ % 3.73% 12.87% -55.51% 202.67% -15.01% 35.77% -
  Horiz. % 181.92% 175.38% 155.38% 349.23% 115.38% 135.77% 100.00%
P/EPS 59.68 68.40 51.78 89.65 52.41 48.19 28.29 64.41%
  QoQ % -12.75% 32.10% -42.24% 71.06% 8.76% 70.34% -
  Horiz. % 210.96% 241.78% 183.03% 316.90% 185.26% 170.34% 100.00%
EY 1.68 1.46 1.93 1.12 1.91 2.08 3.53 -39.02%
  QoQ % 15.07% -24.35% 72.32% -41.36% -8.17% -41.08% -
  Horiz. % 47.59% 41.36% 54.67% 31.73% 54.11% 58.92% 100.00%
DY 0.00 1.07 0.00 1.77 0.00 1.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.64% 0.00% 108.59% 0.00% 100.00% -
P/NAPS 3.82 4.45 3.10 2.83 2.53 3.24 1.81 64.46%
  QoQ % -14.16% 43.55% 9.54% 11.86% -21.91% 79.01% -
  Horiz. % 211.05% 245.86% 171.27% 156.35% 139.78% 179.01% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 -
Price 0.8800 0.8650 0.7850 0.5450 0.5700 0.6450 0.4900 -
P/RPS 4.95 4.22 5.12 8.75 3.57 3.70 3.92 16.81%
  QoQ % 17.30% -17.58% -41.49% 145.10% -3.51% -5.61% -
  Horiz. % 126.28% 107.65% 130.61% 223.21% 91.07% 94.39% 100.00%
P/EPS 62.52 63.28 65.57 86.48 62.24 50.54 42.65 29.01%
  QoQ % -1.20% -3.49% -24.18% 38.95% 23.15% 18.50% -
  Horiz. % 146.59% 148.37% 153.74% 202.77% 145.93% 118.50% 100.00%
EY 1.60 1.58 1.53 1.16 1.61 1.98 2.34 -22.37%
  QoQ % 1.27% 3.27% 31.90% -27.95% -18.69% -15.38% -
  Horiz. % 68.38% 67.52% 65.38% 49.57% 68.80% 84.62% 100.00%
DY 0.00 1.16 0.00 1.83 0.00 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.84% 0.00% 118.06% 0.00% 100.00% -
P/NAPS 4.00 4.12 3.93 2.73 3.00 3.39 2.72 29.29%
  QoQ % -2.91% 4.83% 43.96% -9.00% -11.50% 24.63% -
  Horiz. % 147.06% 151.47% 144.49% 100.37% 110.29% 124.63% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

344  306  572  1340 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.19+0.01 
 TANCO 0.205+0.04 
 EURO 0.92+0.205 
 SOLUTN 0.71-0.19 
 KANGER 0.065+0.005 
 HSI-CIK 0.19+0.045 
 HWATAI 1.22+0.15 
 DNEX 0.76+0.01 
 PASUKGB 0.10+0.005 
 SEDANIA 0.86+0.04 

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
4. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
5. Investment firm behind scandal-hit NSO to be liquidated Good Articles to Share
6. Hanoi begins mass Covid-19 vaccination, aiming to cover 5.1 million residents by April Good Articles to Share
7. Covid-19 cases rise to over 3,000 in Tokyo as more regions weigh emergency Good Articles to Share
8. Thai front-line medics to get US-donated Pfizer jabs in next 30 days Good Articles to Share
PARTNERS & BROKERS