Highlights

[GDB] QoQ Quarter Result on 2021-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 18-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     2.97%    YoY -     53.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 111,105 128,111 95,910 38,908 99,884 108,844 78,217 26.34%
  QoQ % -13.27% 33.57% 146.50% -61.05% -8.23% 39.16% -
  Horiz. % 142.05% 163.79% 122.62% 49.74% 127.70% 139.16% 100.00%
PBT 11,755 11,266 10,083 5,057 7,381 10,244 9,208 17.66%
  QoQ % 4.34% 11.73% 99.39% -31.49% -27.95% 11.25% -
  Horiz. % 127.66% 122.35% 109.50% 54.92% 80.16% 111.25% 100.00%
Tax -3,215 -3,069 -2,840 -1,407 -1,946 -2,586 -2,028 35.92%
  QoQ % -4.76% -8.06% -101.85% 27.70% 24.75% -27.51% -
  Horiz. % 158.53% 151.33% 140.04% 69.38% 95.96% 127.51% 100.00%
NP 8,540 8,197 7,243 3,650 5,435 7,658 7,180 12.25%
  QoQ % 4.18% 13.17% 98.44% -32.84% -29.03% 6.66% -
  Horiz. % 118.94% 114.16% 100.88% 50.84% 75.70% 106.66% 100.00%
NP to SH 8,797 8,543 7,483 3,939 5,724 7,976 7,180 14.49%
  QoQ % 2.97% 14.17% 89.97% -31.18% -28.23% 11.09% -
  Horiz. % 122.52% 118.98% 104.22% 54.86% 79.72% 111.09% 100.00%
Tax Rate 27.35 % 27.24 % 28.17 % 27.82 % 26.36 % 25.24 % 22.02 % 15.53%
  QoQ % 0.40% -3.30% 1.26% 5.54% 4.44% 14.62% -
  Horiz. % 124.21% 123.71% 127.93% 126.34% 119.71% 114.62% 100.00%
Total Cost 102,565 119,914 88,667 35,258 94,449 101,186 71,037 27.72%
  QoQ % -14.47% 35.24% 151.48% -62.67% -6.66% 42.44% -
  Horiz. % 144.38% 168.80% 124.82% 49.63% 132.96% 142.44% 100.00%
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 6,250 - 6,250 - 6,250 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 73.16 % - % 158.67 % - % 78.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.36% 0.00% 202.49% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 137,499 131,249 125,000 125,000 118,749 118,749 112,500 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.69 % 6.40 % 7.55 % 9.38 % 5.44 % 7.04 % 9.18 % -11.13%
  QoQ % 20.16% -15.23% -19.51% 72.43% -22.73% -23.31% -
  Horiz. % 83.77% 69.72% 82.24% 102.18% 59.26% 76.69% 100.00%
ROE 6.40 % 6.51 % 5.99 % 3.15 % 4.82 % 6.72 % 6.38 % 0.21%
  QoQ % -1.69% 8.68% 90.16% -34.65% -28.27% 5.33% -
  Horiz. % 100.31% 102.04% 93.89% 49.37% 75.55% 105.33% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.78 20.50 15.35 6.23 15.98 17.42 12.51 26.38%
  QoQ % -13.27% 33.55% 146.39% -61.01% -8.27% 39.25% -
  Horiz. % 142.13% 163.87% 122.70% 49.80% 127.74% 139.25% 100.00%
EPS 1.41 1.37 1.20 0.63 0.92 1.28 1.15 14.54%
  QoQ % 2.92% 14.17% 90.48% -31.52% -28.12% 11.30% -
  Horiz. % 122.61% 119.13% 104.35% 54.78% 80.00% 111.30% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.2000 0.2000 0.1900 0.1900 0.1800 14.30%
  QoQ % 4.76% 5.00% 0.00% 5.26% 0.00% 5.56% -
  Horiz. % 122.22% 116.67% 111.11% 111.11% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.85 13.67 10.23 4.15 10.65 11.61 8.34 26.36%
  QoQ % -13.31% 33.63% 146.51% -61.03% -8.27% 39.21% -
  Horiz. % 142.09% 163.91% 122.66% 49.76% 127.70% 139.21% 100.00%
EPS 0.94 0.91 0.80 0.42 0.61 0.85 0.77 14.21%
  QoQ % 3.30% 13.75% 90.48% -31.15% -28.24% 10.39% -
  Horiz. % 122.08% 118.18% 103.90% 54.55% 79.22% 110.39% 100.00%
DPS 0.00 0.67 0.00 0.67 0.00 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1467 0.1400 0.1333 0.1333 0.1267 0.1267 0.1200 14.32%
  QoQ % 4.79% 5.03% 0.00% 5.21% 0.00% 5.58% -
  Horiz. % 122.25% 116.67% 111.08% 111.08% 105.58% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.8400 0.9350 0.6200 0.5650 0.4800 0.6150 0.3250 -
P/RPS 4.73 4.56 4.04 9.08 3.00 3.53 2.60 48.97%
  QoQ % 3.73% 12.87% -55.51% 202.67% -15.01% 35.77% -
  Horiz. % 181.92% 175.38% 155.38% 349.23% 115.38% 135.77% 100.00%
P/EPS 59.68 68.40 51.78 89.65 52.41 48.19 28.29 64.41%
  QoQ % -12.75% 32.10% -42.24% 71.06% 8.76% 70.34% -
  Horiz. % 210.96% 241.78% 183.03% 316.90% 185.26% 170.34% 100.00%
EY 1.68 1.46 1.93 1.12 1.91 2.08 3.53 -39.02%
  QoQ % 15.07% -24.35% 72.32% -41.36% -8.17% -41.08% -
  Horiz. % 47.59% 41.36% 54.67% 31.73% 54.11% 58.92% 100.00%
DY 0.00 1.07 0.00 1.77 0.00 1.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.64% 0.00% 108.59% 0.00% 100.00% -
P/NAPS 3.82 4.45 3.10 2.83 2.53 3.24 1.81 64.46%
  QoQ % -14.16% 43.55% 9.54% 11.86% -21.91% 79.01% -
  Horiz. % 211.05% 245.86% 171.27% 156.35% 139.78% 179.01% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 26/02/21 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 -
Price 0.8800 0.8650 0.7850 0.5450 0.5700 0.6450 0.4900 -
P/RPS 4.95 4.22 5.12 8.75 3.57 3.70 3.92 16.81%
  QoQ % 17.30% -17.58% -41.49% 145.10% -3.51% -5.61% -
  Horiz. % 126.28% 107.65% 130.61% 223.21% 91.07% 94.39% 100.00%
P/EPS 62.52 63.28 65.57 86.48 62.24 50.54 42.65 29.01%
  QoQ % -1.20% -3.49% -24.18% 38.95% 23.15% 18.50% -
  Horiz. % 146.59% 148.37% 153.74% 202.77% 145.93% 118.50% 100.00%
EY 1.60 1.58 1.53 1.16 1.61 1.98 2.34 -22.37%
  QoQ % 1.27% 3.27% 31.90% -27.95% -18.69% -15.38% -
  Horiz. % 68.38% 67.52% 65.38% 49.57% 68.80% 84.62% 100.00%
DY 0.00 1.16 0.00 1.83 0.00 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.84% 0.00% 118.06% 0.00% 100.00% -
P/NAPS 4.00 4.12 3.93 2.73 3.00 3.39 2.72 29.29%
  QoQ % -2.91% 4.83% 43.96% -9.00% -11.50% 24.63% -
  Horiz. % 147.06% 151.47% 144.49% 100.37% 110.29% 124.63% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

187  265  498  1625 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.105+0.025 
 MAG 0.205+0.01 
 XOX-WC 0.010.00 
 PUC 0.17+0.015 
 WEGMANS-WA 0.070.00 
 LYC 0.35+0.035 
 GLOTEC-WA 0.155+0.02 
 NWP 0.22+0.01 
 CAREPLS 2.19+0.01 
 DNEX 0.78+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS