Highlights

[GDB] QoQ Quarter Result on 2020-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     14.17%    YoY -     7.11%
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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

210  300  560  1240 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.58+0.21 
 SERBADK 0.335+0.005 
 VS 1.65-0.05 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS