Highlights

[GDB] QoQ Quarter Result on 2018-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -20.09%    YoY -     -9.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 78,217 70,949 64,757 69,344 55,748 68,384 81,083 -2.37%
  QoQ % 10.24% 9.56% -6.61% 24.39% -18.48% -15.66% -
  Horiz. % 96.47% 87.50% 79.87% 85.52% 68.75% 84.34% 100.00%
PBT 9,208 9,009 9,262 7,184 8,902 11,826 9,037 1.26%
  QoQ % 2.21% -2.73% 28.93% -19.30% -24.73% 30.86% -
  Horiz. % 101.89% 99.69% 102.49% 79.50% 98.51% 130.86% 100.00%
Tax -2,028 -2,073 -2,222 -1,782 -2,142 -2,695 -2,440 -11.59%
  QoQ % 2.17% 6.71% -24.69% 16.81% 20.52% -10.45% -
  Horiz. % 83.11% 84.96% 91.07% 73.03% 87.79% 110.45% 100.00%
NP 7,180 6,936 7,040 5,402 6,760 9,131 6,597 5.80%
  QoQ % 3.52% -1.48% 30.32% -20.09% -25.97% 38.41% -
  Horiz. % 108.84% 105.14% 106.72% 81.89% 102.47% 138.41% 100.00%
NP to SH 7,180 6,936 7,040 5,402 6,760 9,131 6,597 5.80%
  QoQ % 3.52% -1.48% 30.32% -20.09% -25.97% 38.41% -
  Horiz. % 108.84% 105.14% 106.72% 81.89% 102.47% 138.41% 100.00%
Tax Rate 22.02 % 23.01 % 23.99 % 24.81 % 24.06 % 22.79 % 27.00 % -12.70%
  QoQ % -4.30% -4.09% -3.31% 3.12% 5.57% -15.59% -
  Horiz. % 81.56% 85.22% 88.85% 91.89% 89.11% 84.41% 100.00%
Total Cost 71,037 64,013 57,717 63,942 48,988 59,253 74,486 -3.11%
  QoQ % 10.97% 10.91% -9.74% 30.53% -17.32% -20.45% -
  Horiz. % 95.37% 85.94% 77.49% 85.84% 65.77% 79.55% 100.00%
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 6,250 - 5,958 - 56 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,036.75% 0.00% 10,522.70% 0.00% 100.00% -
Div Payout % - % 90.11 % - % 110.31 % - % 0.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14,533.87% 0.00% 17,791.93% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
NOSH 625,000 625,000 625,000 595,890 586,081 566,298 506,944 14.96%
  QoQ % 0.00% 0.00% 4.89% 1.67% 3.49% 11.71% -
  Horiz. % 123.29% 123.29% 123.29% 117.55% 115.61% 111.71% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.18 % 9.78 % 10.87 % 7.79 % 12.13 % 13.35 % 8.14 % 8.34%
  QoQ % -6.13% -10.03% 39.54% -35.78% -9.14% 64.00% -
  Horiz. % 112.78% 120.15% 133.54% 95.70% 149.02% 164.00% 100.00%
ROE 6.38 % 6.17 % 6.63 % 5.33 % 7.21 % 10.75 % 9.30 % -22.20%
  QoQ % 3.40% -6.94% 24.39% -26.07% -32.93% 15.59% -
  Horiz. % 68.60% 66.34% 71.29% 57.31% 77.53% 115.59% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.51 11.35 10.36 11.64 9.51 12.08 15.99 -15.08%
  QoQ % 10.22% 9.56% -11.00% 22.40% -21.27% -24.45% -
  Horiz. % 78.24% 70.98% 64.79% 72.80% 59.47% 75.55% 100.00%
EPS 1.15 1.11 1.13 0.91 1.15 1.61 1.30 -7.84%
  QoQ % 3.60% -1.77% 24.18% -20.87% -28.57% 23.85% -
  Horiz. % 88.46% 85.38% 86.92% 70.00% 88.46% 123.85% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 10,000.00% 0.00% 100.00% -
NAPS 0.1800 0.1800 0.1700 0.1700 0.1600 0.1500 0.1400 18.22%
  QoQ % 0.00% 5.88% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 128.57% 128.57% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.34 7.57 6.91 7.40 5.95 7.29 8.65 -2.40%
  QoQ % 10.17% 9.55% -6.62% 24.37% -18.38% -15.72% -
  Horiz. % 96.42% 87.51% 79.88% 85.55% 68.79% 84.28% 100.00%
EPS 0.77 0.74 0.75 0.58 0.72 0.97 0.70 6.55%
  QoQ % 4.05% -1.33% 29.31% -19.44% -25.77% 38.57% -
  Horiz. % 110.00% 105.71% 107.14% 82.86% 102.86% 138.57% 100.00%
DPS 0.00 0.67 0.00 0.64 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,700.00% 0.00% 6,400.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1133 0.1081 0.1000 0.0906 0.0757 35.92%
  QoQ % 0.00% 5.91% 4.81% 8.10% 10.38% 19.68% -
  Horiz. % 158.52% 158.52% 149.67% 142.80% 132.10% 119.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3250 0.3200 0.3000 0.2300 0.3500 0.3250 0.2950 -
P/RPS 2.60 2.82 2.90 1.98 3.68 2.69 1.84 25.90%
  QoQ % -7.80% -2.76% 46.46% -46.20% 36.80% 46.20% -
  Horiz. % 141.30% 153.26% 157.61% 107.61% 200.00% 146.20% 100.00%
P/EPS 28.29 28.84 26.63 25.37 30.34 20.16 22.67 15.89%
  QoQ % -1.91% 8.30% 4.97% -16.38% 50.50% -11.07% -
  Horiz. % 124.79% 127.22% 117.47% 111.91% 133.83% 88.93% 100.00%
EY 3.53 3.47 3.75 3.94 3.30 4.96 4.41 -13.78%
  QoQ % 1.73% -7.47% -4.82% 19.39% -33.47% 12.47% -
  Horiz. % 80.05% 78.68% 85.03% 89.34% 74.83% 112.47% 100.00%
DY 0.00 3.13 0.00 4.35 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,433.33% 0.00% 14,500.00% 0.00% 100.00% -
P/NAPS 1.81 1.78 1.76 1.35 2.19 2.17 2.11 -9.71%
  QoQ % 1.69% 1.14% 30.37% -38.36% 0.92% 2.84% -
  Horiz. % 85.78% 84.36% 83.41% 63.98% 103.79% 102.84% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 - -
Price 0.4900 0.3100 0.2850 0.2600 0.2850 0.4100 0.2950 -
P/RPS 3.92 2.73 2.75 2.23 3.00 3.40 1.84 65.49%
  QoQ % 43.59% -0.73% 23.32% -25.67% -11.76% 84.78% -
  Horiz. % 213.04% 148.37% 149.46% 121.20% 163.04% 184.78% 100.00%
P/EPS 42.65 27.93 25.30 28.68 24.71 25.43 22.67 52.34%
  QoQ % 52.70% 10.40% -11.79% 16.07% -2.83% 12.17% -
  Horiz. % 188.13% 123.20% 111.60% 126.51% 109.00% 112.17% 100.00%
EY 2.34 3.58 3.95 3.49 4.05 3.93 4.41 -34.43%
  QoQ % -34.64% -9.37% 13.18% -13.83% 3.05% -10.88% -
  Horiz. % 53.06% 81.18% 89.57% 79.14% 91.84% 89.12% 100.00%
DY 0.00 3.23 0.00 3.85 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16,150.00% 0.00% 19,250.00% 0.00% 100.00% -
P/NAPS 2.72 1.72 1.68 1.53 1.78 2.73 2.11 18.43%
  QoQ % 58.14% 2.38% 9.80% -14.04% -34.80% 29.38% -
  Horiz. % 128.91% 81.52% 79.62% 72.51% 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
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