Highlights

[GDB] YoY Annualized Quarter 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 -     -15.59%    YoY -     -30.86%
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.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. Mplus Market Pulse - 22 Oct 2021 M+ Online Research Articles
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
 
 

341  431  670  847 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 VC 0.085+0.005 
 OPCOM 1.30+0.17 
 JADI 0.10-0.01 
 KNM 0.225+0.005 
 NWP 0.29-0.005 
 HIAPTEK 0.625-0.025 
 MYEG 1.040.00 
 TANCO 0.26+0.005 
PARTNERS & BROKERS