Highlights

[GDB] QoQ TTM Result on 2018-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -1.93%    YoY -     368.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 283,267 260,798 258,233 274,559 293,684 237,936 169,552 40.75%
  QoQ % 8.62% 0.99% -5.95% -6.51% 23.43% 40.33% -
  Horiz. % 167.07% 153.82% 152.30% 161.93% 173.21% 140.33% 100.00%
PBT 34,663 34,357 37,174 36,949 37,767 28,865 17,039 60.48%
  QoQ % 0.89% -7.58% 0.61% -2.17% 30.84% 69.41% -
  Horiz. % 203.43% 201.64% 218.17% 216.85% 221.65% 169.41% 100.00%
Tax -8,105 -8,219 -8,841 -9,059 -9,328 -7,186 -4,491 48.18%
  QoQ % 1.39% 7.04% 2.41% 2.88% -29.81% -60.01% -
  Horiz. % 180.47% 183.01% 196.86% 201.71% 207.70% 160.01% 100.00%
NP 26,558 26,138 28,333 27,890 28,439 21,679 12,548 64.77%
  QoQ % 1.61% -7.75% 1.59% -1.93% 31.18% 72.77% -
  Horiz. % 211.65% 208.30% 225.80% 222.27% 226.64% 172.77% 100.00%
NP to SH 26,558 26,138 28,333 27,890 28,439 21,679 12,548 64.77%
  QoQ % 1.61% -7.75% 1.59% -1.93% 31.18% 72.77% -
  Horiz. % 211.65% 208.30% 225.80% 222.27% 226.64% 172.77% 100.00%
Tax Rate 23.38 % 23.92 % 23.78 % 24.52 % 24.70 % 24.90 % 26.36 % -7.68%
  QoQ % -2.26% 0.59% -3.02% -0.73% -0.80% -5.54% -
  Horiz. % 88.69% 90.74% 90.21% 93.02% 93.70% 94.46% 100.00%
Total Cost 256,709 234,660 229,900 246,669 265,245 216,257 157,004 38.75%
  QoQ % 9.40% 2.07% -6.80% -7.00% 22.65% 37.74% -
  Horiz. % 163.50% 149.46% 146.43% 157.11% 168.94% 137.74% 100.00%
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,208 12,208 6,015 6,015 56 5,662 0 -
  QoQ % 0.00% 102.96% 0.00% 10,522.70% -99.00% 0.00% -
  Horiz. % 215.59% 215.59% 106.23% 106.23% 1.00% 100.00% -
Div Payout % 45.97 % 46.71 % 21.23 % 21.57 % 0.20 % 26.12 % - % -
  QoQ % -1.58% 120.02% -1.58% 10,685.00% -99.23% 0.00% -
  Horiz. % 176.00% 178.83% 81.28% 82.58% 0.77% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 112,500 112,500 106,250 101,301 93,772 84,944 70,972 35.91%
  QoQ % 0.00% 5.88% 4.89% 8.03% 10.39% 19.69% -
  Horiz. % 158.51% 158.51% 149.71% 142.73% 132.13% 119.69% 100.00%
NOSH 625,000 625,000 625,000 595,890 586,081 566,298 506,944 14.96%
  QoQ % 0.00% 0.00% 4.89% 1.67% 3.49% 11.71% -
  Horiz. % 123.29% 123.29% 123.29% 117.55% 115.61% 111.71% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.38 % 10.02 % 10.97 % 10.16 % 9.68 % 9.11 % 7.40 % 17.11%
  QoQ % -6.39% -8.66% 7.97% 4.96% 6.26% 23.11% -
  Horiz. % 126.76% 135.41% 148.24% 137.30% 130.81% 123.11% 100.00%
ROE 23.61 % 23.23 % 26.67 % 27.53 % 30.33 % 25.52 % 17.68 % 21.25%
  QoQ % 1.64% -12.90% -3.12% -9.23% 18.85% 44.34% -
  Horiz. % 133.54% 131.39% 150.85% 155.71% 171.55% 144.34% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.32 41.73 41.32 46.08 50.11 42.02 33.45 22.42%
  QoQ % 8.60% 0.99% -10.33% -8.04% 19.25% 25.62% -
  Horiz. % 135.49% 124.75% 123.53% 137.76% 149.81% 125.62% 100.00%
EPS 4.25 4.18 4.53 4.68 4.85 3.83 2.48 43.16%
  QoQ % 1.67% -7.73% -3.21% -3.51% 26.63% 54.44% -
  Horiz. % 171.37% 168.55% 182.66% 188.71% 195.56% 154.44% 100.00%
DPS 1.95 1.95 0.96 1.01 0.01 1.00 0.00 -
  QoQ % 0.00% 103.13% -4.95% 10,000.00% -99.00% 0.00% -
  Horiz. % 195.00% 195.00% 96.00% 101.00% 1.00% 100.00% -
NAPS 0.1800 0.1800 0.1700 0.1700 0.1600 0.1500 0.1400 18.22%
  QoQ % 0.00% 5.88% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 128.57% 128.57% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.22 27.82 27.54 29.29 31.33 25.38 18.09 40.75%
  QoQ % 8.63% 1.02% -5.97% -6.51% 23.44% 40.30% -
  Horiz. % 167.05% 153.79% 152.24% 161.91% 173.19% 140.30% 100.00%
EPS 2.83 2.79 3.02 2.97 3.03 2.31 1.34 64.53%
  QoQ % 1.43% -7.62% 1.68% -1.98% 31.17% 72.39% -
  Horiz. % 211.19% 208.21% 225.37% 221.64% 226.12% 172.39% 100.00%
DPS 1.30 1.30 0.64 0.64 0.01 0.60 0.00 -
  QoQ % 0.00% 103.12% 0.00% 6,300.00% -98.33% 0.00% -
  Horiz. % 216.67% 216.67% 106.67% 106.67% 1.67% 100.00% -
NAPS 0.1200 0.1200 0.1133 0.1081 0.1000 0.0906 0.0757 35.92%
  QoQ % 0.00% 5.91% 4.81% 8.10% 10.38% 19.68% -
  Horiz. % 158.52% 158.52% 149.67% 142.80% 132.10% 119.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3250 0.3200 0.3000 0.2300 0.3500 0.3250 0.2950 -
P/RPS 0.72 0.77 0.73 0.50 0.70 0.77 0.88 -12.51%
  QoQ % -6.49% 5.48% 46.00% -28.57% -9.09% -12.50% -
  Horiz. % 81.82% 87.50% 82.95% 56.82% 79.55% 87.50% 100.00%
P/EPS 7.65 7.65 6.62 4.91 7.21 8.49 11.92 -25.58%
  QoQ % 0.00% 15.56% 34.83% -31.90% -15.08% -28.78% -
  Horiz. % 64.18% 64.18% 55.54% 41.19% 60.49% 71.22% 100.00%
EY 13.07 13.07 15.11 20.35 13.86 11.78 8.39 34.35%
  QoQ % 0.00% -13.50% -25.75% 46.83% 17.66% 40.41% -
  Horiz. % 155.78% 155.78% 180.10% 242.55% 165.20% 140.41% 100.00%
DY 6.01 6.10 3.21 4.39 0.03 3.08 0.00 -
  QoQ % -1.48% 90.03% -26.88% 14,533.33% -99.03% 0.00% -
  Horiz. % 195.13% 198.05% 104.22% 142.53% 0.97% 100.00% -
P/NAPS 1.81 1.78 1.76 1.35 2.19 2.17 2.11 -9.71%
  QoQ % 1.69% 1.14% 30.37% -38.36% 0.92% 2.84% -
  Horiz. % 85.78% 84.36% 83.41% 63.98% 103.79% 102.84% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 - - -
Price 0.4900 0.3100 0.2850 0.2600 0.2850 0.0000 0.0000 -
P/RPS 1.08 0.74 0.69 0.56 0.57 0.00 0.00 -
  QoQ % 45.95% 7.25% 23.21% -1.75% 0.00% 0.00% -
  Horiz. % 189.47% 129.82% 121.05% 98.25% 100.00% - -
P/EPS 11.53 7.41 6.29 5.56 5.87 0.00 0.00 -
  QoQ % 55.60% 17.81% 13.13% -5.28% 0.00% 0.00% -
  Horiz. % 196.42% 126.24% 107.16% 94.72% 100.00% - -
EY 8.67 13.49 15.91 18.00 17.03 0.00 0.00 -
  QoQ % -35.73% -15.21% -11.61% 5.70% 0.00% 0.00% -
  Horiz. % 50.91% 79.21% 93.42% 105.70% 100.00% - -
DY 3.99 6.30 3.38 3.88 0.03 0.00 0.00 -
  QoQ % -36.67% 86.39% -12.89% 12,833.33% 0.00% 0.00% -
  Horiz. % 13,300.00% 21,000.00% 11,266.67% 12,933.33% 100.00% - -
P/NAPS 2.72 1.72 1.68 1.53 1.78 0.00 0.00 -
  QoQ % 58.14% 2.38% 9.80% -14.04% 0.00% 0.00% -
  Horiz. % 152.81% 96.63% 94.38% 85.96% 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. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
8. VS Industry - Uptrend Begin? Nott Invest
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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