Highlights

[GDB] QoQ Quarter Result on 2019-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     30.32%    YoY -     6.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 108,844 78,217 70,949 64,757 69,344 55,748 68,384 36.21%
  QoQ % 39.16% 10.24% 9.56% -6.61% 24.39% -18.48% -
  Horiz. % 159.17% 114.38% 103.75% 94.70% 101.40% 81.52% 100.00%
PBT 10,244 9,208 9,009 9,262 7,184 8,902 11,826 -9.11%
  QoQ % 11.25% 2.21% -2.73% 28.93% -19.30% -24.73% -
  Horiz. % 86.62% 77.86% 76.18% 78.32% 60.75% 75.27% 100.00%
Tax -2,586 -2,028 -2,073 -2,222 -1,782 -2,142 -2,695 -2.71%
  QoQ % -27.51% 2.17% 6.71% -24.69% 16.81% 20.52% -
  Horiz. % 95.96% 75.25% 76.92% 82.45% 66.12% 79.48% 100.00%
NP 7,658 7,180 6,936 7,040 5,402 6,760 9,131 -11.04%
  QoQ % 6.66% 3.52% -1.48% 30.32% -20.09% -25.97% -
  Horiz. % 83.87% 78.63% 75.96% 77.10% 59.16% 74.03% 100.00%
NP to SH 7,976 7,180 6,936 7,040 5,402 6,760 9,131 -8.60%
  QoQ % 11.09% 3.52% -1.48% 30.32% -20.09% -25.97% -
  Horiz. % 87.35% 78.63% 75.96% 77.10% 59.16% 74.03% 100.00%
Tax Rate 25.24 % 22.02 % 23.01 % 23.99 % 24.81 % 24.06 % 22.79 % 7.02%
  QoQ % 14.62% -4.30% -4.09% -3.31% 3.12% 5.57% -
  Horiz. % 110.75% 96.62% 100.97% 105.27% 108.86% 105.57% 100.00%
Total Cost 101,186 71,037 64,013 57,717 63,942 48,988 59,253 42.73%
  QoQ % 42.44% 10.97% 10.91% -9.74% 30.53% -17.32% -
  Horiz. % 170.77% 119.89% 108.03% 97.41% 107.91% 82.68% 100.00%
Net Worth 118,749 112,500 112,500 106,250 101,301 93,772 84,944 24.95%
  QoQ % 5.56% 0.00% 5.88% 4.89% 8.03% 10.39% -
  Horiz. % 139.80% 132.44% 132.44% 125.08% 119.26% 110.39% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,250 - 6,250 - 5,958 - 56 2,181.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,036.75% 0.00% 11,036.75% 0.00% 10,522.70% 0.00% 100.00%
Div Payout % 78.36 % - % 90.11 % - % 110.31 % - % 0.62 % 2,396.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,638.71% 0.00% 14,533.87% 0.00% 17,791.93% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 118,749 112,500 112,500 106,250 101,301 93,772 84,944 24.95%
  QoQ % 5.56% 0.00% 5.88% 4.89% 8.03% 10.39% -
  Horiz. % 139.80% 132.44% 132.44% 125.08% 119.26% 110.39% 100.00%
NOSH 625,000 625,000 625,000 625,000 595,890 586,081 566,298 6.78%
  QoQ % 0.00% 0.00% 0.00% 4.89% 1.67% 3.49% -
  Horiz. % 110.37% 110.37% 110.37% 110.37% 105.23% 103.49% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.04 % 9.18 % 9.78 % 10.87 % 7.79 % 12.13 % 13.35 % -34.65%
  QoQ % -23.31% -6.13% -10.03% 39.54% -35.78% -9.14% -
  Horiz. % 52.73% 68.76% 73.26% 81.42% 58.35% 90.86% 100.00%
ROE 6.72 % 6.38 % 6.17 % 6.63 % 5.33 % 7.21 % 10.75 % -26.83%
  QoQ % 5.33% 3.40% -6.94% 24.39% -26.07% -32.93% -
  Horiz. % 62.51% 59.35% 57.40% 61.67% 49.58% 67.07% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.42 12.51 11.35 10.36 11.64 9.51 12.08 27.56%
  QoQ % 39.25% 10.22% 9.56% -11.00% 22.40% -21.27% -
  Horiz. % 144.21% 103.56% 93.96% 85.76% 96.36% 78.73% 100.00%
EPS 1.28 1.15 1.11 1.13 0.91 1.15 1.61 -14.14%
  QoQ % 11.30% 3.60% -1.77% 24.18% -20.87% -28.57% -
  Horiz. % 79.50% 71.43% 68.94% 70.19% 56.52% 71.43% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.01 2,036.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 10,000.00% 0.00% 10,000.00% 0.00% 100.00%
NAPS 0.1900 0.1800 0.1800 0.1700 0.1700 0.1600 0.1500 17.02%
  QoQ % 5.56% 0.00% 5.88% 0.00% 6.25% 6.67% -
  Horiz. % 126.67% 120.00% 120.00% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.61 8.34 7.57 6.91 7.40 5.95 7.29 36.26%
  QoQ % 39.21% 10.17% 9.55% -6.62% 24.37% -18.38% -
  Horiz. % 159.26% 114.40% 103.84% 94.79% 101.51% 81.62% 100.00%
EPS 0.85 0.77 0.74 0.75 0.58 0.72 0.97 -8.41%
  QoQ % 10.39% 4.05% -1.33% 29.31% -19.44% -25.77% -
  Horiz. % 87.63% 79.38% 76.29% 77.32% 59.79% 74.23% 100.00%
DPS 0.67 0.00 0.67 0.00 0.64 0.00 0.01 1,537.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,700.00% 0.00% 6,700.00% 0.00% 6,400.00% 0.00% 100.00%
NAPS 0.1267 0.1200 0.1200 0.1133 0.1081 0.1000 0.0906 24.98%
  QoQ % 5.58% 0.00% 5.91% 4.81% 8.10% 10.38% -
  Horiz. % 139.85% 132.45% 132.45% 125.06% 119.32% 110.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6150 0.3250 0.3200 0.3000 0.2300 0.3500 0.3250 -
P/RPS 3.53 2.60 2.82 2.90 1.98 3.68 2.69 19.80%
  QoQ % 35.77% -7.80% -2.76% 46.46% -46.20% 36.80% -
  Horiz. % 131.23% 96.65% 104.83% 107.81% 73.61% 136.80% 100.00%
P/EPS 48.19 28.29 28.84 26.63 25.37 30.34 20.16 78.49%
  QoQ % 70.34% -1.91% 8.30% 4.97% -16.38% 50.50% -
  Horiz. % 239.04% 140.33% 143.06% 132.09% 125.84% 150.50% 100.00%
EY 2.08 3.53 3.47 3.75 3.94 3.30 4.96 -43.89%
  QoQ % -41.08% 1.73% -7.47% -4.82% 19.39% -33.47% -
  Horiz. % 41.94% 71.17% 69.96% 75.60% 79.44% 66.53% 100.00%
DY 1.63 0.00 3.13 0.00 4.35 0.00 0.03 1,324.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,433.33% 0.00% 10,433.33% 0.00% 14,500.00% 0.00% 100.00%
P/NAPS 3.24 1.81 1.78 1.76 1.35 2.19 2.17 30.54%
  QoQ % 79.01% 1.69% 1.14% 30.37% -38.36% 0.92% -
  Horiz. % 149.31% 83.41% 82.03% 81.11% 62.21% 100.92% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 -
Price 0.6450 0.4900 0.3100 0.2850 0.2600 0.2850 0.4100 -
P/RPS 3.70 3.92 2.73 2.75 2.23 3.00 3.40 5.78%
  QoQ % -5.61% 43.59% -0.73% 23.32% -25.67% -11.76% -
  Horiz. % 108.82% 115.29% 80.29% 80.88% 65.59% 88.24% 100.00%
P/EPS 50.54 42.65 27.93 25.30 28.68 24.71 25.43 57.88%
  QoQ % 18.50% 52.70% 10.40% -11.79% 16.07% -2.83% -
  Horiz. % 198.74% 167.72% 109.83% 99.49% 112.78% 97.17% 100.00%
EY 1.98 2.34 3.58 3.95 3.49 4.05 3.93 -36.60%
  QoQ % -15.38% -34.64% -9.37% 13.18% -13.83% 3.05% -
  Horiz. % 50.38% 59.54% 91.09% 100.51% 88.80% 103.05% 100.00%
DY 1.55 0.00 3.23 0.00 3.85 0.00 0.02 1,703.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,750.00% 0.00% 16,150.00% 0.00% 19,250.00% 0.00% 100.00%
P/NAPS 3.39 2.72 1.72 1.68 1.53 1.78 2.73 15.48%
  QoQ % 24.63% 58.14% 2.38% 9.80% -14.04% -34.80% -
  Horiz. % 124.18% 99.63% 63.00% 61.54% 56.04% 65.20% 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. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
2. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
7. VS Industry Berhad - Record Year PublicInvest Research
8. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
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
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS