Highlights

[GDB] QoQ Quarter Result on 2021-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Jun-2021  [#2]
Profit Trend QoQ -     -44.03%    YoY -     25.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 80,719 111,105 128,111 95,910 38,908 99,884 108,844 -18.08%
  QoQ % -27.35% -13.27% 33.57% 146.50% -61.05% -8.23% -
  Horiz. % 74.16% 102.08% 117.70% 88.12% 35.75% 91.77% 100.00%
PBT 6,219 11,755 11,266 10,083 5,057 7,381 10,244 -28.32%
  QoQ % -47.09% 4.34% 11.73% 99.39% -31.49% -27.95% -
  Horiz. % 60.71% 114.75% 109.98% 98.43% 49.37% 72.05% 100.00%
Tax -1,499 -3,215 -3,069 -2,840 -1,407 -1,946 -2,586 -30.50%
  QoQ % 53.37% -4.76% -8.06% -101.85% 27.70% 24.75% -
  Horiz. % 57.97% 124.32% 118.68% 109.82% 54.41% 75.25% 100.00%
NP 4,720 8,540 8,197 7,243 3,650 5,435 7,658 -27.60%
  QoQ % -44.73% 4.18% 13.17% 98.44% -32.84% -29.03% -
  Horiz. % 61.63% 111.52% 107.04% 94.58% 47.66% 70.97% 100.00%
NP to SH 4,924 8,797 8,543 7,483 3,939 5,724 7,976 -27.52%
  QoQ % -44.03% 2.97% 14.17% 89.97% -31.18% -28.23% -
  Horiz. % 61.74% 110.29% 107.11% 93.82% 49.39% 71.77% 100.00%
Tax Rate 24.10 % 27.35 % 27.24 % 28.17 % 27.82 % 26.36 % 25.24 % -3.04%
  QoQ % -11.88% 0.40% -3.30% 1.26% 5.54% 4.44% -
  Horiz. % 95.48% 108.36% 107.92% 111.61% 110.22% 104.44% 100.00%
Total Cost 75,999 102,565 119,914 88,667 35,258 94,449 101,186 -17.39%
  QoQ % -25.90% -14.47% 35.24% 151.48% -62.67% -6.66% -
  Horiz. % 75.11% 101.36% 118.51% 87.63% 34.84% 93.34% 100.00%
Net Worth 94,265 137,499 131,249 125,000 125,000 118,749 118,749 -14.28%
  QoQ % -31.44% 4.76% 5.00% 0.00% 5.26% 0.00% -
  Horiz. % 79.38% 115.79% 110.53% 105.26% 105.26% 100.00% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,399 - 6,250 - 6,250 - 6,250 -20.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.38% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 89.34 % - % 73.16 % - % 158.67 % - % 78.36 % 9.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.01% 0.00% 93.36% 0.00% 202.49% 0.00% 100.00%
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 94,265 137,499 131,249 125,000 125,000 118,749 118,749 -14.28%
  QoQ % -31.44% 4.76% 5.00% 0.00% 5.26% 0.00% -
  Horiz. % 79.38% 115.79% 110.53% 105.26% 105.26% 100.00% 100.00%
NOSH 628,434 625,000 625,000 625,000 625,000 625,000 625,000 0.37%
  QoQ % 0.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.55% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.85 % 7.69 % 6.40 % 7.55 % 9.38 % 5.44 % 7.04 % -11.62%
  QoQ % -23.93% 20.16% -15.23% -19.51% 72.43% -22.73% -
  Horiz. % 83.10% 109.23% 90.91% 107.24% 133.24% 77.27% 100.00%
ROE 5.22 % 6.40 % 6.51 % 5.99 % 3.15 % 4.82 % 6.72 % -15.51%
  QoQ % -18.44% -1.69% 8.68% 90.16% -34.65% -28.27% -
  Horiz. % 77.68% 95.24% 96.88% 89.14% 46.88% 71.73% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.84 17.78 20.50 15.35 6.23 15.98 17.42 -18.42%
  QoQ % -27.78% -13.27% 33.55% 146.39% -61.01% -8.27% -
  Horiz. % 73.71% 102.07% 117.68% 88.12% 35.76% 91.73% 100.00%
EPS 0.78 1.41 1.37 1.20 0.63 0.92 1.28 -28.14%
  QoQ % -44.68% 2.92% 14.17% 90.48% -31.52% -28.12% -
  Horiz. % 60.94% 110.16% 107.03% 93.75% 49.22% 71.88% 100.00%
DPS 0.70 0.00 1.00 0.00 1.00 0.00 1.00 -21.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1500 0.2200 0.2100 0.2000 0.2000 0.1900 0.1900 -14.59%
  QoQ % -31.82% 4.76% 5.00% 0.00% 5.26% 0.00% -
  Horiz. % 78.95% 115.79% 110.53% 105.26% 105.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.61 11.85 13.67 10.23 4.15 10.65 11.61 -18.08%
  QoQ % -27.34% -13.31% 33.63% 146.51% -61.03% -8.27% -
  Horiz. % 74.16% 102.07% 117.74% 88.11% 35.75% 91.73% 100.00%
EPS 0.53 0.94 0.91 0.80 0.42 0.61 0.85 -27.04%
  QoQ % -43.62% 3.30% 13.75% 90.48% -31.15% -28.24% -
  Horiz. % 62.35% 110.59% 107.06% 94.12% 49.41% 71.76% 100.00%
DPS 0.47 0.00 0.67 0.00 0.67 0.00 0.67 -21.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.15% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1005 0.1467 0.1400 0.1333 0.1333 0.1267 0.1267 -14.32%
  QoQ % -31.49% 4.79% 5.03% 0.00% 5.21% 0.00% -
  Horiz. % 79.32% 115.79% 110.50% 105.21% 105.21% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.5350 0.8400 0.9350 0.6200 0.5650 0.4800 0.6150 -
P/RPS 4.17 4.73 4.56 4.04 9.08 3.00 3.53 11.76%
  QoQ % -11.84% 3.73% 12.87% -55.51% 202.67% -15.01% -
  Horiz. % 118.13% 133.99% 129.18% 114.45% 257.22% 84.99% 100.00%
P/EPS 68.28 59.68 68.40 51.78 89.65 52.41 48.19 26.18%
  QoQ % 14.41% -12.75% 32.10% -42.24% 71.06% 8.76% -
  Horiz. % 141.69% 123.84% 141.94% 107.45% 186.03% 108.76% 100.00%
EY 1.46 1.68 1.46 1.93 1.12 1.91 2.08 -21.04%
  QoQ % -13.10% 15.07% -24.35% 72.32% -41.36% -8.17% -
  Horiz. % 70.19% 80.77% 70.19% 92.79% 53.85% 91.83% 100.00%
DY 1.31 0.00 1.07 0.00 1.77 0.00 1.63 -13.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.37% 0.00% 65.64% 0.00% 108.59% 0.00% 100.00%
P/NAPS 3.57 3.82 4.45 3.10 2.83 2.53 3.24 6.69%
  QoQ % -6.54% -14.16% 43.55% 9.54% 11.86% -21.91% -
  Horiz. % 110.19% 117.90% 137.35% 95.68% 87.35% 78.09% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 -
Price 0.4050 0.8800 0.8650 0.7850 0.5450 0.5700 0.6450 -
P/RPS 3.15 4.95 4.22 5.12 8.75 3.57 3.70 -10.18%
  QoQ % -36.36% 17.30% -17.58% -41.49% 145.10% -3.51% -
  Horiz. % 85.14% 133.78% 114.05% 138.38% 236.49% 96.49% 100.00%
P/EPS 51.69 62.52 63.28 65.57 86.48 62.24 50.54 1.51%
  QoQ % -17.32% -1.20% -3.49% -24.18% 38.95% 23.15% -
  Horiz. % 102.28% 123.70% 125.21% 129.74% 171.11% 123.15% 100.00%
EY 1.93 1.60 1.58 1.53 1.16 1.61 1.98 -1.69%
  QoQ % 20.62% 1.27% 3.27% 31.90% -27.95% -18.69% -
  Horiz. % 97.47% 80.81% 79.80% 77.27% 58.59% 81.31% 100.00%
DY 1.73 0.00 1.16 0.00 1.83 0.00 1.55 7.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.61% 0.00% 74.84% 0.00% 118.06% 0.00% 100.00%
P/NAPS 2.70 4.00 4.12 3.93 2.73 3.00 3.39 -14.09%
  QoQ % -32.50% -2.91% 4.83% 43.96% -9.00% -11.50% -
  Horiz. % 79.65% 117.99% 121.53% 115.93% 80.53% 88.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS