Highlights

[GDB] YoY Annual (Unaudited) Result on 2016-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
Revenue 322,767 274,559 296,812 276,906  -   -   -  5.24%
  YoY % 17.56% -7.50% 7.19% - - - -
  Horiz. % 116.56% 99.15% 107.19% 100.00% - - -
PBT 37,723 36,949 30,502 21,424  -   -   -  20.75%
  YoY % 2.09% 21.14% 42.37% - - - -
  Horiz. % 176.08% 172.47% 142.37% 100.00% - - -
Tax -8,909 -9,059 -7,984 -5,332  -   -   -  18.66%
  YoY % 1.66% -13.46% -49.74% - - - -
  Horiz. % 167.09% 169.90% 149.74% 100.00% - - -
NP 28,814 27,890 22,518 16,092  -   -   -  21.43%
  YoY % 3.31% 23.86% 39.93% - - - -
  Horiz. % 179.06% 173.32% 139.93% 100.00% - - -
NP to SH 29,132 27,890 22,518 14,244  -   -   -  26.93%
  YoY % 4.45% 23.86% 58.09% - - - -
  Horiz. % 204.52% 195.80% 158.09% 100.00% - - -
Tax Rate 23.62 % 24.52 % 26.18 % 24.89 %  -  %  -  %  -  % -1.73%
  YoY % -3.67% -6.34% 5.18% - - - -
  Horiz. % 94.90% 98.51% 105.18% 100.00% - - -
Total Cost 293,953 246,669 274,294 260,814  -   -   -  4.07%
  YoY % 19.17% -10.07% 5.17% - - - -
  Horiz. % 112.71% 94.58% 105.17% 100.00% - - -
Net Worth 118,749 101,301 40,031 401,583  -   -   -  -33.38%
  YoY % 17.22% 153.05% -90.03% - - - -
  Horiz. % 29.57% 25.23% 9.97% 100.00% - - -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
Div 12,500 11,917 - -  -   -   -  -
  YoY % 4.89% 0.00% 0.00% - - - -
  Horiz. % 104.89% 100.00% - - - - -
Div Payout % 42.91 % 42.73 % - % - %  -  %  -  %  -  % -
  YoY % 0.42% 0.00% 0.00% - - - -
  Horiz. % 100.42% 100.00% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
Net Worth 118,749 101,301 40,031 401,583  -   -   -  -33.38%
  YoY % 17.22% 153.05% -90.03% - - - -
  Horiz. % 29.57% 25.23% 9.97% 100.00% - - -
NOSH 625,000 595,890 500,400 221,869  -   -   -  41.23%
  YoY % 4.89% 19.08% 125.54% - - - -
  Horiz. % 281.70% 268.58% 225.54% 100.00% - - -
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
NP Margin 8.93 % 10.16 % 7.59 % 5.81 %  -  %  -  %  -  % 15.41%
  YoY % -12.11% 33.86% 30.64% - - - -
  Horiz. % 153.70% 174.87% 130.64% 100.00% - - -
ROE 24.53 % 27.53 % 56.25 % 3.55 %  -  %  -  %  -  % 90.47%
  YoY % -10.90% -51.06% 1,484.51% - - - -
  Horiz. % 690.99% 775.49% 1,584.51% 100.00% - - -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
RPS 51.64 46.08 59.31 124.81  -   -   -  -25.48%
  YoY % 12.07% -22.31% -52.48% - - - -
  Horiz. % 41.37% 36.92% 47.52% 100.00% - - -
EPS 4.66 4.68 4.50 6.42  -   -   -  -10.13%
  YoY % -0.43% 4.00% -29.91% - - - -
  Horiz. % 72.59% 72.90% 70.09% 100.00% - - -
DPS 2.00 2.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1900 0.1700 0.0800 1.8100  -   -   -  -52.83%
  YoY % 11.76% 112.50% -95.58% - - - -
  Horiz. % 10.50% 9.39% 4.42% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
RPS 34.43 29.29 31.66 29.54  -   -   -  5.24%
  YoY % 17.55% -7.49% 7.18% - - - -
  Horiz. % 116.55% 99.15% 107.18% 100.00% - - -
EPS 3.11 2.97 2.40 1.52  -   -   -  26.95%
  YoY % 4.71% 23.75% 57.89% - - - -
  Horiz. % 204.61% 195.39% 157.89% 100.00% - - -
DPS 1.33 1.27 0.00 0.00  -   -   -  -
  YoY % 4.72% 0.00% 0.00% - - - -
  Horiz. % 104.72% 100.00% - - - - -
NAPS 0.1267 0.1081 0.0427 0.4284  -   -   -  -33.37%
  YoY % 17.21% 153.16% -90.03% - - - -
  Horiz. % 29.58% 25.23% 9.97% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
Date 31/12/19 31/12/18 - -  -   -   -  -
Price 0.6150 0.2300 0.0000 0.0000  -   -   -  -
P/RPS 1.19 0.50 0.00 0.00  -   -   -  -
  YoY % 138.00% 0.00% 0.00% - - - -
  Horiz. % 238.00% 100.00% - - - - -
P/EPS 13.19 4.91 0.00 0.00  -   -   -  -
  YoY % 168.64% 0.00% 0.00% - - - -
  Horiz. % 268.64% 100.00% - - - - -
EY 7.58 20.35 0.00 0.00  -   -   -  -
  YoY % -62.75% 0.00% 0.00% - - - -
  Horiz. % 37.25% 100.00% - - - - -
DY 3.25 8.70 0.00 0.00  -   -   -  -
  YoY % -62.64% 0.00% 0.00% - - - -
  Horiz. % 37.36% 100.00% - - - - -
P/NAPS 3.24 1.35 0.00 0.00  -   -   -  -
  YoY % 140.00% 0.00% 0.00% - - - -
  Horiz. % 240.00% 100.00% - - - - -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16  -   -   -  CAGR
Date 28/02/20 22/02/19 - -  -   -   -  -
Price 0.6450 0.2600 0.0000 0.0000  -   -   -  -
P/RPS 1.25 0.56 0.00 0.00  -   -   -  -
  YoY % 123.21% 0.00% 0.00% - - - -
  Horiz. % 223.21% 100.00% - - - - -
P/EPS 13.84 5.56 0.00 0.00  -   -   -  -
  YoY % 148.92% 0.00% 0.00% - - - -
  Horiz. % 248.92% 100.00% - - - - -
EY 7.23 18.00 0.00 0.00  -   -   -  -
  YoY % -59.83% 0.00% 0.00% - - - -
  Horiz. % 40.17% 100.00% - - - - -
DY 3.10 7.69 0.00 0.00  -   -   -  -
  YoY % -59.69% 0.00% 0.00% - - - -
  Horiz. % 40.31% 100.00% - - - - -
P/NAPS 3.39 1.53 0.00 0.00  -   -   -  -
  YoY % 121.57% 0.00% 0.00% - - - -
  Horiz. % 221.57% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS