Highlights

[GDB] QoQ TTM Result on 2020-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -10.77%    YoY -     -5.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 374,034 362,813 343,546 325,853 357,894 322,767 283,267 20.34%
  QoQ % 3.09% 5.61% 5.43% -8.95% 10.88% 13.94% -
  Horiz. % 132.04% 128.08% 121.28% 115.03% 126.35% 113.94% 100.00%
PBT 38,161 33,787 32,765 31,890 35,842 37,723 34,663 6.61%
  QoQ % 12.95% 3.12% 2.74% -11.03% -4.99% 8.83% -
  Horiz. % 110.09% 97.47% 94.52% 92.00% 103.40% 108.83% 100.00%
Tax -10,531 -9,262 -8,779 -7,967 -8,633 -8,909 -8,105 19.05%
  QoQ % -13.70% -5.50% -10.19% 7.71% 3.10% -9.92% -
  Horiz. % 129.93% 114.28% 108.32% 98.30% 106.51% 109.92% 100.00%
NP 27,630 24,525 23,986 23,923 27,209 28,814 26,558 2.67%
  QoQ % 12.66% 2.25% 0.26% -12.08% -5.57% 8.49% -
  Horiz. % 104.04% 92.35% 90.32% 90.08% 102.45% 108.49% 100.00%
NP to SH 28,762 25,689 25,122 24,819 27,816 29,132 26,558 5.45%
  QoQ % 11.96% 2.26% 1.22% -10.77% -4.52% 9.69% -
  Horiz. % 108.30% 96.73% 94.59% 93.45% 104.74% 109.69% 100.00%
Tax Rate 27.60 % 27.41 % 26.79 % 24.98 % 24.09 % 23.62 % 23.38 % 11.69%
  QoQ % 0.69% 2.31% 7.25% 3.69% 1.99% 1.03% -
  Horiz. % 118.05% 117.24% 114.59% 106.84% 103.04% 101.03% 100.00%
Total Cost 346,404 338,288 319,560 301,930 330,685 293,953 256,709 22.09%
  QoQ % 2.40% 5.86% 5.84% -8.70% 12.50% 14.51% -
  Horiz. % 134.94% 131.78% 124.48% 117.62% 128.82% 114.51% 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 12,500 12,500 12,500 12,500 12,500 12,500 12,208 1.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.38% -
  Horiz. % 102.38% 102.38% 102.38% 102.38% 102.38% 102.38% 100.00%
Div Payout % 43.46 % 48.66 % 49.76 % 50.36 % 44.94 % 42.91 % 45.97 % -3.67%
  QoQ % -10.69% -2.21% -1.19% 12.06% 4.73% -6.66% -
  Horiz. % 94.54% 105.85% 108.24% 109.55% 97.76% 93.34% 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 7.39 % 6.76 % 6.98 % 7.34 % 7.60 % 8.93 % 9.38 % -14.69%
  QoQ % 9.32% -3.15% -4.90% -3.42% -14.89% -4.80% -
  Horiz. % 78.78% 72.07% 74.41% 78.25% 81.02% 95.20% 100.00%
ROE 20.92 % 19.57 % 20.10 % 19.86 % 23.42 % 24.53 % 23.61 % -7.74%
  QoQ % 6.90% -2.64% 1.21% -15.20% -4.53% 3.90% -
  Horiz. % 88.61% 82.89% 85.13% 84.12% 99.20% 103.90% 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 59.85 58.05 54.97 52.14 57.26 51.64 45.32 20.35%
  QoQ % 3.10% 5.60% 5.43% -8.94% 10.88% 13.95% -
  Horiz. % 132.06% 128.09% 121.29% 115.05% 126.35% 113.95% 100.00%
EPS 4.60 4.11 4.02 3.97 4.45 4.66 4.25 5.41%
  QoQ % 11.92% 2.24% 1.26% -10.79% -4.51% 9.65% -
  Horiz. % 108.24% 96.71% 94.59% 93.41% 104.71% 109.65% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.95 1.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.56% -
  Horiz. % 102.56% 102.56% 102.56% 102.56% 102.56% 102.56% 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 39.90 38.70 36.64 34.76 38.18 34.43 30.22 20.33%
  QoQ % 3.10% 5.62% 5.41% -8.96% 10.89% 13.93% -
  Horiz. % 132.03% 128.06% 121.24% 115.02% 126.34% 113.93% 100.00%
EPS 3.07 2.74 2.68 2.65 2.97 3.11 2.83 5.57%
  QoQ % 12.04% 2.24% 1.13% -10.77% -4.50% 9.89% -
  Horiz. % 108.48% 96.82% 94.70% 93.64% 104.95% 109.89% 100.00%
DPS 1.33 1.33 1.33 1.33 1.33 1.33 1.30 1.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.31% -
  Horiz. % 102.31% 102.31% 102.31% 102.31% 102.31% 102.31% 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 1.40 1.61 1.13 1.08 0.84 1.19 0.72 55.72%
  QoQ % -13.04% 42.48% 4.63% 28.57% -29.41% 65.28% -
  Horiz. % 194.44% 223.61% 156.94% 150.00% 116.67% 165.28% 100.00%
P/EPS 18.25 22.75 15.42 14.23 10.79 13.19 7.65 78.45%
  QoQ % -19.78% 47.54% 8.36% 31.88% -18.20% 72.42% -
  Horiz. % 238.56% 297.39% 201.57% 186.01% 141.05% 172.42% 100.00%
EY 5.48 4.40 6.48 7.03 9.27 7.58 13.07 -43.95%
  QoQ % 24.55% -32.10% -7.82% -24.16% 22.30% -42.00% -
  Horiz. % 41.93% 33.66% 49.58% 53.79% 70.93% 58.00% 100.00%
DY 2.38 2.14 3.23 3.54 4.17 3.25 6.01 -46.04%
  QoQ % 11.21% -33.75% -8.76% -15.11% 28.31% -45.92% -
  Horiz. % 39.60% 35.61% 53.74% 58.90% 69.38% 54.08% 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 0.6350 0.4900 -
P/RPS 1.47 1.49 1.43 1.05 1.00 1.23 1.08 22.80%
  QoQ % -1.34% 4.20% 36.19% 5.00% -18.70% 13.89% -
  Horiz. % 136.11% 137.96% 132.41% 97.22% 92.59% 113.89% 100.00%
P/EPS 19.12 21.05 19.53 13.72 12.81 13.62 11.53 40.06%
  QoQ % -9.17% 7.78% 42.35% 7.10% -5.95% 18.13% -
  Horiz. % 165.83% 182.57% 169.38% 118.99% 111.10% 118.13% 100.00%
EY 5.23 4.75 5.12 7.29 7.81 7.34 8.67 -28.59%
  QoQ % 10.11% -7.23% -29.77% -6.66% 6.40% -15.34% -
  Horiz. % 60.32% 54.79% 59.05% 84.08% 90.08% 84.66% 100.00%
DY 2.27 2.31 2.55 3.67 3.51 3.15 3.99 -31.32%
  QoQ % -1.73% -9.41% -30.52% 4.56% 11.43% -21.05% -
  Horiz. % 56.89% 57.89% 63.91% 91.98% 87.97% 78.95% 100.00%
P/NAPS 4.00 4.12 3.93 2.73 3.00 3.34 2.72 29.29%
  QoQ % -2.91% 4.83% 43.96% -9.00% -10.18% 22.79% -
  Horiz. % 147.06% 151.47% 144.49% 100.37% 110.29% 122.79% 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. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS