Highlights

[GDB] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     19.21%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Revenue 383,648 277,584 271,412 298,934 0  -   -  -
  YoY % 38.21% 2.27% -9.21% 0.00% - - -
  Horiz. % 128.34% 92.86% 90.79% 100.00% - - -
PBT 35,948 24,876 36,542 41,726 0  -   -  -
  YoY % 44.51% -31.92% -12.42% 0.00% - - -
  Horiz. % 86.15% 59.62% 87.58% 100.00% - - -
Tax -9,428 -6,706 -8,590 -10,270 0  -   -  -
  YoY % -40.59% 21.93% 16.36% 0.00% - - -
  Horiz. % 91.80% 65.30% 83.64% 100.00% - - -
NP 26,520 18,170 27,952 31,456 0  -   -  -
  YoY % 45.95% -35.00% -11.14% 0.00% - - -
  Horiz. % 84.31% 57.76% 88.86% 100.00% - - -
NP to SH 27,442 19,326 27,952 31,456 0  -   -  -
  YoY % 42.00% -30.86% -11.14% 0.00% - - -
  Horiz. % 87.24% 61.44% 88.86% 100.00% - - -
Tax Rate 26.23 % 26.96 % 23.51 % 24.61 % - %  -  %  -  % -
  YoY % -2.71% 14.67% -4.47% 0.00% - - -
  Horiz. % 106.58% 109.55% 95.53% 100.00% - - -
Total Cost 357,128 259,414 243,460 267,478 0  -   -  -
  YoY % 37.67% 6.55% -8.98% 0.00% - - -
  Horiz. % 133.52% 96.99% 91.02% 100.00% - - -
Net Worth 94,265 125,000 112,500 84,944 -  -   -  -
  YoY % -24.59% 11.11% 32.44% 0.00% - - -
  Horiz. % 110.97% 147.15% 132.44% 100.00% - - -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Div 8,798 12,500 12,500 113 -  -   -  -
  YoY % -29.62% 0.00% 10,936.65% 0.00% - - -
  Horiz. % 7,768.10% 11,036.65% 11,036.65% 100.00% - - -
Div Payout % 32.06 % 64.68 % 44.72 % 0.36 % - %  -  %  -  % -
  YoY % -50.43% 44.63% 12,322.22% 0.00% - - -
  Horiz. % 8,905.56% 17,966.67% 12,422.22% 100.00% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Net Worth 94,265 125,000 112,500 84,944 -  -   -  -
  YoY % -24.59% 11.11% 32.44% 0.00% - - -
  Horiz. % 110.97% 147.15% 132.44% 100.00% - - -
NOSH 628,434 625,000 625,000 566,298 221,869  -   -  29.71%
  YoY % 0.55% 0.00% 10.37% 155.24% - - -
  Horiz. % 283.25% 281.70% 281.70% 255.24% 100.00% - -
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
NP Margin 6.91 % 6.55 % 10.30 % 10.52 % - %  -  %  -  % -
  YoY % 5.50% -36.41% -2.09% 0.00% - - -
  Horiz. % 65.68% 62.26% 97.91% 100.00% - - -
ROE 29.11 % 15.46 % 24.85 % 37.03 % - %  -  %  -  % -
  YoY % 88.29% -37.79% -32.89% 0.00% - - -
  Horiz. % 78.61% 41.75% 67.11% 100.00% - - -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
RPS 61.05 44.41 43.43 52.79 -  -   -  -
  YoY % 37.47% 2.26% -17.73% 0.00% - - -
  Horiz. % 115.65% 84.13% 82.27% 100.00% - - -
EPS 4.36 3.10 4.48 5.56 0.00  -   -  -
  YoY % 40.65% -30.80% -19.42% 0.00% - - -
  Horiz. % 78.42% 55.76% 80.58% 100.00% - - -
DPS 1.40 2.00 2.00 0.02 0.00  -   -  -
  YoY % -30.00% 0.00% 9,900.00% 0.00% - - -
  Horiz. % 7,000.00% 10,000.00% 10,000.00% 100.00% - - -
NAPS 0.1500 0.2000 0.1800 0.1500 -  -   -  -
  YoY % -25.00% 11.11% 20.00% 0.00% - - -
  Horiz. % 100.00% 133.33% 120.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
RPS 40.92 29.61 28.95 31.89 -  -   -  -
  YoY % 38.20% 2.28% -9.22% 0.00% - - -
  Horiz. % 128.32% 92.85% 90.78% 100.00% - - -
EPS 2.93 2.06 2.98 3.36 0.00  -   -  -
  YoY % 42.23% -30.87% -11.31% 0.00% - - -
  Horiz. % 87.20% 61.31% 88.69% 100.00% - - -
DPS 0.94 1.33 1.33 0.01 0.00  -   -  -
  YoY % -29.32% 0.00% 13,200.00% 0.00% - - -
  Horiz. % 9,400.00% 13,300.00% 13,300.00% 100.00% - - -
NAPS 0.1005 0.1333 0.1200 0.0906 -  -   -  -
  YoY % -24.61% 11.08% 32.45% 0.00% - - -
  Horiz. % 110.93% 147.13% 132.45% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 -  -   -  -
Price 0.5350 0.5650 0.3200 0.3250 0.0000  -   -  -
P/RPS 0.88 1.27 0.74 0.62 0.00  -   -  -
  YoY % -30.71% 71.62% 19.35% 0.00% - - -
  Horiz. % 141.94% 204.84% 119.35% 100.00% - - -
P/EPS 12.25 18.27 7.16 5.85 0.00  -   -  -
  YoY % -32.95% 155.17% 22.39% 0.00% - - -
  Horiz. % 209.40% 312.31% 122.39% 100.00% - - -
EY 8.16 5.47 13.98 17.09 0.00  -   -  -
  YoY % 49.18% -60.87% -18.20% 0.00% - - -
  Horiz. % 47.75% 32.01% 81.80% 100.00% - - -
DY 2.62 3.54 6.25 0.06 0.00  -   -  -
  YoY % -25.99% -43.36% 10,316.67% 0.00% - - -
  Horiz. % 4,366.67% 5,900.00% 10,416.67% 100.00% - - -
P/NAPS 3.57 2.83 1.78 2.17 0.00  -   -  -
  YoY % 26.15% 58.99% -17.97% 0.00% - - -
  Horiz. % 164.52% 130.41% 82.03% 100.00% - - -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Date 19/08/21 19/08/20 21/08/19 23/08/18 -  -   -  -
Price 0.4050 0.5450 0.3100 0.4100 0.0000  -   -  -
P/RPS 0.66 1.23 0.71 0.78 0.00  -   -  -
  YoY % -46.34% 73.24% -8.97% 0.00% - - -
  Horiz. % 84.62% 157.69% 91.03% 100.00% - - -
P/EPS 9.27 17.63 6.93 7.38 0.00  -   -  -
  YoY % -47.42% 154.40% -6.10% 0.00% - - -
  Horiz. % 125.61% 238.89% 93.90% 100.00% - - -
EY 10.78 5.67 14.43 13.55 0.00  -   -  -
  YoY % 90.12% -60.71% 6.49% 0.00% - - -
  Horiz. % 79.56% 41.85% 106.49% 100.00% - - -
DY 3.46 3.67 6.45 0.05 0.00  -   -  -
  YoY % -5.72% -43.10% 12,800.00% 0.00% - - -
  Horiz. % 6,920.00% 7,340.00% 12,900.00% 100.00% - - -
P/NAPS 2.70 2.73 1.72 2.73 0.00  -   -  -
  YoY % -1.10% 58.72% -37.00% 0.00% - - -
  Horiz. % 98.90% 100.00% 63.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
4. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. PublicInvest Research Headlines - 3 Dec 2021 PublicInvest Research
6. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
7. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
8. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS