Highlights

[GDB] QoQ Quarter Result on 2017-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 55,748 68,384 81,083 88,469 0 0 0 -
  QoQ % -18.48% -15.66% -8.35% 0.00% 0.00% 0.00% -
  Horiz. % 63.01% 77.30% 91.65% 100.00% - - -
PBT 8,902 11,826 9,037 8,002 0 0 0 -
  QoQ % -24.73% 30.86% 12.93% 0.00% 0.00% 0.00% -
  Horiz. % 111.25% 147.79% 112.93% 100.00% - - -
Tax -2,142 -2,695 -2,440 -2,051 0 0 0 -
  QoQ % 20.52% -10.45% -18.97% 0.00% 0.00% 0.00% -
  Horiz. % 104.44% 131.40% 118.97% 100.00% - - -
NP 6,760 9,131 6,597 5,951 0 0 0 -
  QoQ % -25.97% 38.41% 10.86% 0.00% 0.00% 0.00% -
  Horiz. % 113.59% 153.44% 110.86% 100.00% - - -
NP to SH 6,760 9,131 6,597 5,951 0 0 0 -
  QoQ % -25.97% 38.41% 10.86% 0.00% 0.00% 0.00% -
  Horiz. % 113.59% 153.44% 110.86% 100.00% - - -
Tax Rate 24.06 % 22.79 % 27.00 % 25.63 % - % - % - % -
  QoQ % 5.57% -15.59% 5.35% 0.00% 0.00% 0.00% -
  Horiz. % 93.87% 88.92% 105.35% 100.00% - - -
Total Cost 48,988 59,253 74,486 82,518 0 0 0 -
  QoQ % -17.32% -20.45% -9.73% 0.00% 0.00% 0.00% -
  Horiz. % 59.37% 71.81% 90.27% 100.00% - - -
Net Worth 93,772 84,944 70,972 40,006 - - - -
  QoQ % 10.39% 19.69% 77.40% 0.00% 0.00% 0.00% -
  Horiz. % 234.39% 212.33% 177.40% 100.00% - - -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 56 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.62 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 93,772 84,944 70,972 40,006 - - - -
  QoQ % 10.39% 19.69% 77.40% 0.00% 0.00% 0.00% -
  Horiz. % 234.39% 212.33% 177.40% 100.00% - - -
NOSH 586,081 566,298 506,944 500,084 - - - -
  QoQ % 3.49% 11.71% 1.37% 0.00% 0.00% 0.00% -
  Horiz. % 117.20% 113.24% 101.37% 100.00% - - -
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.13 % 13.35 % 8.14 % 6.73 % - % - % - % -
  QoQ % -9.14% 64.00% 20.95% 0.00% 0.00% 0.00% -
  Horiz. % 180.24% 198.37% 120.95% 100.00% - - -
ROE 7.21 % 10.75 % 9.30 % 14.88 % - % - % - % -
  QoQ % -32.93% 15.59% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 48.45% 72.24% 62.50% 100.00% - - -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.51 12.08 15.99 17.69 - - - -
  QoQ % -21.27% -24.45% -9.61% 0.00% 0.00% 0.00% -
  Horiz. % 53.76% 68.29% 90.39% 100.00% - - -
EPS 1.15 1.61 1.30 1.19 0.00 0.00 0.00 -
  QoQ % -28.57% 23.85% 9.24% 0.00% 0.00% 0.00% -
  Horiz. % 96.64% 135.29% 109.24% 100.00% - - -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1600 0.1500 0.1400 0.0800 - - - -
  QoQ % 6.67% 7.14% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 187.50% 175.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.95 7.29 8.65 9.44 - - - -
  QoQ % -18.38% -15.72% -8.37% 0.00% 0.00% 0.00% -
  Horiz. % 63.03% 77.22% 91.63% 100.00% - - -
EPS 0.72 0.97 0.70 0.63 0.00 0.00 0.00 -
  QoQ % -25.77% 38.57% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 153.97% 111.11% 100.00% - - -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1000 0.0906 0.0757 0.0427 - - - -
  QoQ % 10.38% 19.68% 77.28% 0.00% 0.00% 0.00% -
  Horiz. % 234.19% 212.18% 177.28% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 - - - - -
Price 0.3500 0.3250 0.2950 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.68 2.69 1.84 0.00 0.00 0.00 0.00 -
  QoQ % 36.80% 46.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 146.20% 100.00% - - - -
P/EPS 30.34 20.16 22.67 0.00 0.00 0.00 0.00 -
  QoQ % 50.50% -11.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.83% 88.93% 100.00% - - - -
EY 3.30 4.96 4.41 0.00 0.00 0.00 0.00 -
  QoQ % -33.47% 12.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.83% 112.47% 100.00% - - - -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.19 2.17 2.11 0.00 0.00 0.00 0.00 -
  QoQ % 0.92% 2.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.79% 102.84% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 - - - - - -
Price 0.2850 0.4100 0.2950 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.00 3.40 1.84 0.00 0.00 0.00 0.00 -
  QoQ % -11.76% 84.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.04% 184.78% 100.00% - - - -
P/EPS 24.71 25.43 22.67 0.00 0.00 0.00 0.00 -
  QoQ % -2.83% 12.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.00% 112.17% 100.00% - - - -
EY 4.05 3.93 4.41 0.00 0.00 0.00 0.00 -
  QoQ % 3.05% -10.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.84% 89.12% 100.00% - - - -
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.78 2.73 2.11 0.00 0.00 0.00 0.00 -
  QoQ % -34.80% 29.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.36% 129.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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 
PARTNERS & BROKERS