Highlights

[GDB] QoQ Quarter Result on 2018-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     10.86%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 69,344 55,748 68,384 81,083 88,469 0 0 -
  QoQ % 24.39% -18.48% -15.66% -8.35% 0.00% 0.00% -
  Horiz. % 78.38% 63.01% 77.30% 91.65% 100.00% - -
PBT 7,184 8,902 11,826 9,037 8,002 0 0 -
  QoQ % -19.30% -24.73% 30.86% 12.93% 0.00% 0.00% -
  Horiz. % 89.78% 111.25% 147.79% 112.93% 100.00% - -
Tax -1,782 -2,142 -2,695 -2,440 -2,051 0 0 -
  QoQ % 16.81% 20.52% -10.45% -18.97% 0.00% 0.00% -
  Horiz. % 86.88% 104.44% 131.40% 118.97% 100.00% - -
NP 5,402 6,760 9,131 6,597 5,951 0 0 -
  QoQ % -20.09% -25.97% 38.41% 10.86% 0.00% 0.00% -
  Horiz. % 90.77% 113.59% 153.44% 110.86% 100.00% - -
NP to SH 5,402 6,760 9,131 6,597 5,951 0 0 -
  QoQ % -20.09% -25.97% 38.41% 10.86% 0.00% 0.00% -
  Horiz. % 90.77% 113.59% 153.44% 110.86% 100.00% - -
Tax Rate 24.81 % 24.06 % 22.79 % 27.00 % 25.63 % - % - % -
  QoQ % 3.12% 5.57% -15.59% 5.35% 0.00% 0.00% -
  Horiz. % 96.80% 93.87% 88.92% 105.35% 100.00% - -
Total Cost 63,942 48,988 59,253 74,486 82,518 0 0 -
  QoQ % 30.53% -17.32% -20.45% -9.73% 0.00% 0.00% -
  Horiz. % 77.49% 59.37% 71.81% 90.27% 100.00% - -
Net Worth 101,301 93,772 84,944 70,972 40,006 - - -
  QoQ % 8.03% 10.39% 19.69% 77.40% 0.00% 0.00% -
  Horiz. % 253.21% 234.39% 212.33% 177.40% 100.00% - -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,958 - 56 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,522.70% 0.00% 100.00% - - - -
Div Payout % 110.31 % - % 0.62 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17,791.93% 0.00% 100.00% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,301 93,772 84,944 70,972 40,006 - - -
  QoQ % 8.03% 10.39% 19.69% 77.40% 0.00% 0.00% -
  Horiz. % 253.21% 234.39% 212.33% 177.40% 100.00% - -
NOSH 595,890 586,081 566,298 506,944 500,084 - - -
  QoQ % 1.67% 3.49% 11.71% 1.37% 0.00% 0.00% -
  Horiz. % 119.16% 117.20% 113.24% 101.37% 100.00% - -
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.79 % 12.13 % 13.35 % 8.14 % 6.73 % - % - % -
  QoQ % -35.78% -9.14% 64.00% 20.95% 0.00% 0.00% -
  Horiz. % 115.75% 180.24% 198.37% 120.95% 100.00% - -
ROE 5.33 % 7.21 % 10.75 % 9.30 % 14.88 % - % - % -
  QoQ % -26.07% -32.93% 15.59% -37.50% 0.00% 0.00% -
  Horiz. % 35.82% 48.45% 72.24% 62.50% 100.00% - -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.64 9.51 12.08 15.99 17.69 - - -
  QoQ % 22.40% -21.27% -24.45% -9.61% 0.00% 0.00% -
  Horiz. % 65.80% 53.76% 68.29% 90.39% 100.00% - -
EPS 0.91 1.15 1.61 1.30 1.19 0.00 0.00 -
  QoQ % -20.87% -28.57% 23.85% 9.24% 0.00% 0.00% -
  Horiz. % 76.47% 96.64% 135.29% 109.24% 100.00% - -
DPS 1.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 100.00% - - - -
NAPS 0.1700 0.1600 0.1500 0.1400 0.0800 - - -
  QoQ % 6.25% 6.67% 7.14% 75.00% 0.00% 0.00% -
  Horiz. % 212.50% 200.00% 187.50% 175.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.40 5.95 7.29 8.65 9.44 - - -
  QoQ % 24.37% -18.38% -15.72% -8.37% 0.00% 0.00% -
  Horiz. % 78.39% 63.03% 77.22% 91.63% 100.00% - -
EPS 0.58 0.72 0.97 0.70 0.63 0.00 0.00 -
  QoQ % -19.44% -25.77% 38.57% 11.11% 0.00% 0.00% -
  Horiz. % 92.06% 114.29% 153.97% 111.11% 100.00% - -
DPS 0.64 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,400.00% 0.00% 100.00% - - - -
NAPS 0.1081 0.1000 0.0906 0.0757 0.0427 - - -
  QoQ % 8.10% 10.38% 19.68% 77.28% 0.00% 0.00% -
  Horiz. % 253.16% 234.19% 212.18% 177.28% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 - - - -
Price 0.2300 0.3500 0.3250 0.2950 0.0000 0.0000 0.0000 -
P/RPS 1.98 3.68 2.69 1.84 0.00 0.00 0.00 -
  QoQ % -46.20% 36.80% 46.20% 0.00% 0.00% 0.00% -
  Horiz. % 107.61% 200.00% 146.20% 100.00% - - -
P/EPS 25.37 30.34 20.16 22.67 0.00 0.00 0.00 -
  QoQ % -16.38% 50.50% -11.07% 0.00% 0.00% 0.00% -
  Horiz. % 111.91% 133.83% 88.93% 100.00% - - -
EY 3.94 3.30 4.96 4.41 0.00 0.00 0.00 -
  QoQ % 19.39% -33.47% 12.47% 0.00% 0.00% 0.00% -
  Horiz. % 89.34% 74.83% 112.47% 100.00% - - -
DY 4.35 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,500.00% 0.00% 100.00% - - - -
P/NAPS 1.35 2.19 2.17 2.11 0.00 0.00 0.00 -
  QoQ % -38.36% 0.92% 2.84% 0.00% 0.00% 0.00% -
  Horiz. % 63.98% 103.79% 102.84% 100.00% - - -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 23/08/18 - - - - -
Price 0.2600 0.2850 0.4100 0.2950 0.0000 0.0000 0.0000 -
P/RPS 2.23 3.00 3.40 1.84 0.00 0.00 0.00 -
  QoQ % -25.67% -11.76% 84.78% 0.00% 0.00% 0.00% -
  Horiz. % 121.20% 163.04% 184.78% 100.00% - - -
P/EPS 28.68 24.71 25.43 22.67 0.00 0.00 0.00 -
  QoQ % 16.07% -2.83% 12.17% 0.00% 0.00% 0.00% -
  Horiz. % 126.51% 109.00% 112.17% 100.00% - - -
EY 3.49 4.05 3.93 4.41 0.00 0.00 0.00 -
  QoQ % -13.83% 3.05% -10.88% 0.00% 0.00% 0.00% -
  Horiz. % 79.14% 91.84% 89.12% 100.00% - - -
DY 3.85 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19,250.00% 0.00% 100.00% - - - -
P/NAPS 1.53 1.78 2.73 2.11 0.00 0.00 0.00 -
  QoQ % -14.04% -34.80% 29.38% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS