Highlights

[GDB] QoQ Quarter Result on 2019-09-30 [#3]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     3.52%    YoY -     6.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,908 99,884 108,844 78,217 70,949 64,757 69,344 -32.00%
  QoQ % -61.05% -8.23% 39.16% 10.24% 9.56% -6.61% -
  Horiz. % 56.11% 144.04% 156.96% 112.80% 102.31% 93.39% 100.00%
PBT 5,057 7,381 10,244 9,208 9,009 9,262 7,184 -20.89%
  QoQ % -31.49% -27.95% 11.25% 2.21% -2.73% 28.93% -
  Horiz. % 70.39% 102.74% 142.59% 128.17% 125.40% 128.93% 100.00%
Tax -1,407 -1,946 -2,586 -2,028 -2,073 -2,222 -1,782 -14.59%
  QoQ % 27.70% 24.75% -27.51% 2.17% 6.71% -24.69% -
  Horiz. % 78.96% 109.20% 145.12% 113.80% 116.33% 124.69% 100.00%
NP 3,650 5,435 7,658 7,180 6,936 7,040 5,402 -23.02%
  QoQ % -32.84% -29.03% 6.66% 3.52% -1.48% 30.32% -
  Horiz. % 67.57% 100.61% 141.76% 132.91% 128.40% 130.32% 100.00%
NP to SH 3,939 5,724 7,976 7,180 6,936 7,040 5,402 -19.00%
  QoQ % -31.18% -28.23% 11.09% 3.52% -1.48% 30.32% -
  Horiz. % 72.92% 105.96% 147.65% 132.91% 128.40% 130.32% 100.00%
Tax Rate 27.82 % 26.36 % 25.24 % 22.02 % 23.01 % 23.99 % 24.81 % 7.94%
  QoQ % 5.54% 4.44% 14.62% -4.30% -4.09% -3.31% -
  Horiz. % 112.13% 106.25% 101.73% 88.75% 92.74% 96.69% 100.00%
Total Cost 35,258 94,449 101,186 71,037 64,013 57,717 63,942 -32.78%
  QoQ % -62.67% -6.66% 42.44% 10.97% 10.91% -9.74% -
  Horiz. % 55.14% 147.71% 158.25% 111.10% 100.11% 90.26% 100.00%
Net Worth 125,000 118,749 118,749 112,500 112,500 106,250 101,301 15.06%
  QoQ % 5.26% 0.00% 5.56% 0.00% 5.88% 4.89% -
  Horiz. % 123.39% 117.22% 117.22% 111.05% 111.05% 104.89% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 6,250 - 6,250 - 6,250 - 5,958 3.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.89% 0.00% 104.89% 0.00% 104.89% 0.00% 100.00%
Div Payout % 158.67 % - % 78.36 % - % 90.11 % - % 110.31 % 27.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.84% 0.00% 71.04% 0.00% 81.69% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 125,000 118,749 118,749 112,500 112,500 106,250 101,301 15.06%
  QoQ % 5.26% 0.00% 5.56% 0.00% 5.88% 4.89% -
  Horiz. % 123.39% 117.22% 117.22% 111.05% 111.05% 104.89% 100.00%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 595,890 3.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.89% -
  Horiz. % 104.89% 104.89% 104.89% 104.89% 104.89% 104.89% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.38 % 5.44 % 7.04 % 9.18 % 9.78 % 10.87 % 7.79 % 13.19%
  QoQ % 72.43% -22.73% -23.31% -6.13% -10.03% 39.54% -
  Horiz. % 120.41% 69.83% 90.37% 117.84% 125.55% 139.54% 100.00%
ROE 3.15 % 4.82 % 6.72 % 6.38 % 6.17 % 6.63 % 5.33 % -29.60%
  QoQ % -34.65% -28.27% 5.33% 3.40% -6.94% 24.39% -
  Horiz. % 59.10% 90.43% 126.08% 119.70% 115.76% 124.39% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.23 15.98 17.42 12.51 11.35 10.36 11.64 -34.10%
  QoQ % -61.01% -8.27% 39.25% 10.22% 9.56% -11.00% -
  Horiz. % 53.52% 137.29% 149.66% 107.47% 97.51% 89.00% 100.00%
EPS 0.63 0.92 1.28 1.15 1.11 1.13 0.91 -21.76%
  QoQ % -31.52% -28.12% 11.30% 3.60% -1.77% 24.18% -
  Horiz. % 69.23% 101.10% 140.66% 126.37% 121.98% 124.18% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2000 0.1900 0.1900 0.1800 0.1800 0.1700 0.1700 11.45%
  QoQ % 5.26% 0.00% 5.56% 0.00% 5.88% 0.00% -
  Horiz. % 117.65% 111.76% 111.76% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.15 10.65 11.61 8.34 7.57 6.91 7.40 -32.02%
  QoQ % -61.03% -8.27% 39.21% 10.17% 9.55% -6.62% -
  Horiz. % 56.08% 143.92% 156.89% 112.70% 102.30% 93.38% 100.00%
EPS 0.42 0.61 0.85 0.77 0.74 0.75 0.58 -19.38%
  QoQ % -31.15% -28.24% 10.39% 4.05% -1.33% 29.31% -
  Horiz. % 72.41% 105.17% 146.55% 132.76% 127.59% 129.31% 100.00%
DPS 0.67 0.00 0.67 0.00 0.67 0.00 0.64 3.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.69% 0.00% 104.69% 0.00% 104.69% 0.00% 100.00%
NAPS 0.1333 0.1267 0.1267 0.1200 0.1200 0.1133 0.1081 15.01%
  QoQ % 5.21% 0.00% 5.58% 0.00% 5.91% 4.81% -
  Horiz. % 123.31% 117.21% 117.21% 111.01% 111.01% 104.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5650 0.4800 0.6150 0.3250 0.3200 0.3000 0.2300 -
P/RPS 9.08 3.00 3.53 2.60 2.82 2.90 1.98 176.28%
  QoQ % 202.67% -15.01% 35.77% -7.80% -2.76% 46.46% -
  Horiz. % 458.59% 151.52% 178.28% 131.31% 142.42% 146.46% 100.00%
P/EPS 89.65 52.41 48.19 28.29 28.84 26.63 25.37 132.18%
  QoQ % 71.06% 8.76% 70.34% -1.91% 8.30% 4.97% -
  Horiz. % 353.37% 206.58% 189.95% 111.51% 113.68% 104.97% 100.00%
EY 1.12 1.91 2.08 3.53 3.47 3.75 3.94 -56.80%
  QoQ % -41.36% -8.17% -41.08% 1.73% -7.47% -4.82% -
  Horiz. % 28.43% 48.48% 52.79% 89.59% 88.07% 95.18% 100.00%
DY 1.77 0.00 1.63 0.00 3.13 0.00 4.35 -45.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.69% 0.00% 37.47% 0.00% 71.95% 0.00% 100.00%
P/NAPS 2.83 2.53 3.24 1.81 1.78 1.76 1.35 63.87%
  QoQ % 11.86% -21.91% 79.01% 1.69% 1.14% 30.37% -
  Horiz. % 209.63% 187.41% 240.00% 134.07% 131.85% 130.37% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 29/05/19 22/02/19 -
Price 0.5450 0.5700 0.6450 0.4900 0.3100 0.2850 0.2600 -
P/RPS 8.75 3.57 3.70 3.92 2.73 2.75 2.23 148.98%
  QoQ % 145.10% -3.51% -5.61% 43.59% -0.73% 23.32% -
  Horiz. % 392.38% 160.09% 165.92% 175.78% 122.42% 123.32% 100.00%
P/EPS 86.48 62.24 50.54 42.65 27.93 25.30 28.68 108.86%
  QoQ % 38.95% 23.15% 18.50% 52.70% 10.40% -11.79% -
  Horiz. % 301.53% 217.02% 176.22% 148.71% 97.38% 88.21% 100.00%
EY 1.16 1.61 1.98 2.34 3.58 3.95 3.49 -52.05%
  QoQ % -27.95% -18.69% -15.38% -34.64% -9.37% 13.18% -
  Horiz. % 33.24% 46.13% 56.73% 67.05% 102.58% 113.18% 100.00%
DY 1.83 0.00 1.55 0.00 3.23 0.00 3.85 -39.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.53% 0.00% 40.26% 0.00% 83.90% 0.00% 100.00%
P/NAPS 2.73 3.00 3.39 2.72 1.72 1.68 1.53 47.16%
  QoQ % -9.00% -11.50% 24.63% 58.14% 2.38% 9.80% -
  Horiz. % 178.43% 196.08% 221.57% 177.78% 112.42% 109.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS