Highlights

[GDB] YoY Annualized Quarter Result on 2021-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Jun-2021  [#2]
Profit Trend QoQ -     -22.01%    YoY -     42.00%
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!
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
 
 

325  259  547  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 ATAIMS 0.505+0.01 
 G3 0.125-0.025 
 MMAG 0.09-0.005 
 HSI-CI2 0.365+0.035 
 KGROUP 0.015-0.005 
 WZSATU 0.225+0.01 
 NWP 0.26-0.015 
 DNEX 0.785+0.02 
PARTNERS & BROKERS