Highlights

[GDB] QoQ Quarter Result on 2020-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -28.23%    YoY -     -18.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 128,111 95,910 38,908 99,884 108,844 78,217 70,949 48.02%
  QoQ % 33.57% 146.50% -61.05% -8.23% 39.16% 10.24% -
  Horiz. % 180.57% 135.18% 54.84% 140.78% 153.41% 110.24% 100.00%
PBT 11,266 10,083 5,057 7,381 10,244 9,208 9,009 15.99%
  QoQ % 11.73% 99.39% -31.49% -27.95% 11.25% 2.21% -
  Horiz. % 125.05% 111.92% 56.13% 81.93% 113.71% 102.21% 100.00%
Tax -3,069 -2,840 -1,407 -1,946 -2,586 -2,028 -2,073 29.74%
  QoQ % -8.06% -101.85% 27.70% 24.75% -27.51% 2.17% -
  Horiz. % 148.05% 137.00% 67.87% 93.87% 124.75% 97.83% 100.00%
NP 8,197 7,243 3,650 5,435 7,658 7,180 6,936 11.72%
  QoQ % 13.17% 98.44% -32.84% -29.03% 6.66% 3.52% -
  Horiz. % 118.18% 104.43% 52.62% 78.36% 110.41% 103.52% 100.00%
NP to SH 8,543 7,483 3,939 5,724 7,976 7,180 6,936 14.83%
  QoQ % 14.17% 89.97% -31.18% -28.23% 11.09% 3.52% -
  Horiz. % 123.17% 107.89% 56.79% 82.53% 114.99% 103.52% 100.00%
Tax Rate 27.24 % 28.17 % 27.82 % 26.36 % 25.24 % 22.02 % 23.01 % 11.85%
  QoQ % -3.30% 1.26% 5.54% 4.44% 14.62% -4.30% -
  Horiz. % 118.38% 122.43% 120.90% 114.56% 109.69% 95.70% 100.00%
Total Cost 119,914 88,667 35,258 94,449 101,186 71,037 64,013 51.67%
  QoQ % 35.24% 151.48% -62.67% -6.66% 42.44% 10.97% -
  Horiz. % 187.33% 138.51% 55.08% 147.55% 158.07% 110.97% 100.00%
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,250 - 6,250 - 6,250 - 6,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 73.16 % - % 158.67 % - % 78.36 % - % 90.11 % -12.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.19% 0.00% 176.08% 0.00% 86.96% 0.00% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 131,249 125,000 125,000 118,749 118,749 112,500 112,500 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 100.00%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.40 % 7.55 % 9.38 % 5.44 % 7.04 % 9.18 % 9.78 % -24.53%
  QoQ % -15.23% -19.51% 72.43% -22.73% -23.31% -6.13% -
  Horiz. % 65.44% 77.20% 95.91% 55.62% 71.98% 93.87% 100.00%
ROE 6.51 % 5.99 % 3.15 % 4.82 % 6.72 % 6.38 % 6.17 % 3.62%
  QoQ % 8.68% 90.16% -34.65% -28.27% 5.33% 3.40% -
  Horiz. % 105.51% 97.08% 51.05% 78.12% 108.91% 103.40% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.50 15.35 6.23 15.98 17.42 12.51 11.35 48.05%
  QoQ % 33.55% 146.39% -61.01% -8.27% 39.25% 10.22% -
  Horiz. % 180.62% 135.24% 54.89% 140.79% 153.48% 110.22% 100.00%
EPS 1.37 1.20 0.63 0.92 1.28 1.15 1.11 14.99%
  QoQ % 14.17% 90.48% -31.52% -28.12% 11.30% 3.60% -
  Horiz. % 123.42% 108.11% 56.76% 82.88% 115.32% 103.60% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2100 0.2000 0.2000 0.1900 0.1900 0.1800 0.1800 10.77%
  QoQ % 5.00% 0.00% 5.26% 0.00% 5.56% 0.00% -
  Horiz. % 116.67% 111.11% 111.11% 105.56% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.67 10.23 4.15 10.65 11.61 8.34 7.57 48.03%
  QoQ % 33.63% 146.51% -61.03% -8.27% 39.21% 10.17% -
  Horiz. % 180.58% 135.14% 54.82% 140.69% 153.37% 110.17% 100.00%
EPS 0.91 0.80 0.42 0.61 0.85 0.77 0.74 14.71%
  QoQ % 13.75% 90.48% -31.15% -28.24% 10.39% 4.05% -
  Horiz. % 122.97% 108.11% 56.76% 82.43% 114.86% 104.05% 100.00%
DPS 0.67 0.00 0.67 0.00 0.67 0.00 0.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1400 0.1333 0.1333 0.1267 0.1267 0.1200 0.1200 10.77%
  QoQ % 5.03% 0.00% 5.21% 0.00% 5.58% 0.00% -
  Horiz. % 116.67% 111.08% 111.08% 105.58% 105.58% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.9350 0.6200 0.5650 0.4800 0.6150 0.3250 0.3200 -
P/RPS 4.56 4.04 9.08 3.00 3.53 2.60 2.82 37.57%
  QoQ % 12.87% -55.51% 202.67% -15.01% 35.77% -7.80% -
  Horiz. % 161.70% 143.26% 321.99% 106.38% 125.18% 92.20% 100.00%
P/EPS 68.40 51.78 89.65 52.41 48.19 28.29 28.84 77.38%
  QoQ % 32.10% -42.24% 71.06% 8.76% 70.34% -1.91% -
  Horiz. % 237.17% 179.54% 310.85% 181.73% 167.09% 98.09% 100.00%
EY 1.46 1.93 1.12 1.91 2.08 3.53 3.47 -43.70%
  QoQ % -24.35% 72.32% -41.36% -8.17% -41.08% 1.73% -
  Horiz. % 42.07% 55.62% 32.28% 55.04% 59.94% 101.73% 100.00%
DY 1.07 0.00 1.77 0.00 1.63 0.00 3.13 -50.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.19% 0.00% 56.55% 0.00% 52.08% 0.00% 100.00%
P/NAPS 4.45 3.10 2.83 2.53 3.24 1.81 1.78 83.69%
  QoQ % 43.55% 9.54% 11.86% -21.91% 79.01% 1.69% -
  Horiz. % 250.00% 174.16% 158.99% 142.13% 182.02% 101.69% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 -
Price 0.8650 0.7850 0.5450 0.5700 0.6450 0.4900 0.3100 -
P/RPS 4.22 5.12 8.75 3.57 3.70 3.92 2.73 33.51%
  QoQ % -17.58% -41.49% 145.10% -3.51% -5.61% 43.59% -
  Horiz. % 154.58% 187.55% 320.51% 130.77% 135.53% 143.59% 100.00%
P/EPS 63.28 65.57 86.48 62.24 50.54 42.65 27.93 72.08%
  QoQ % -3.49% -24.18% 38.95% 23.15% 18.50% 52.70% -
  Horiz. % 226.57% 234.77% 309.63% 222.84% 180.95% 152.70% 100.00%
EY 1.58 1.53 1.16 1.61 1.98 2.34 3.58 -41.89%
  QoQ % 3.27% 31.90% -27.95% -18.69% -15.38% -34.64% -
  Horiz. % 44.13% 42.74% 32.40% 44.97% 55.31% 65.36% 100.00%
DY 1.16 0.00 1.83 0.00 1.55 0.00 3.23 -49.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.91% 0.00% 56.66% 0.00% 47.99% 0.00% 100.00%
P/NAPS 4.12 3.93 2.73 3.00 3.39 2.72 1.72 78.55%
  QoQ % 4.83% 43.96% -9.00% -11.50% 24.63% 58.14% -
  Horiz. % 239.53% 228.49% 158.72% 174.42% 197.09% 158.14% 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. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS