Highlights

[GDB] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -4.68%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Revenue 373,453 312,936 285,230 273,620 0  -   -  -
  YoY % 19.34% 9.71% 4.24% 0.00% - - -
  Horiz. % 136.49% 114.37% 104.24% 100.00% - - -
PBT 34,454 30,028 36,638 39,686 0  -   -  -
  YoY % 14.74% -18.04% -7.68% 0.00% - - -
  Horiz. % 86.82% 75.66% 92.32% 100.00% - - -
Tax -8,485 -8,257 -8,430 -9,702 0  -   -  -
  YoY % -2.76% 2.06% 13.11% 0.00% - - -
  Horiz. % 87.45% 85.10% 86.89% 100.00% - - -
NP 25,969 21,770 28,208 29,984 0  -   -  -
  YoY % 19.29% -22.82% -5.92% 0.00% - - -
  Horiz. % 86.61% 72.61% 94.08% 100.00% - - -
NP to SH 26,832 22,861 28,208 29,984 0  -   -  -
  YoY % 17.37% -18.95% -5.92% 0.00% - - -
  Horiz. % 89.49% 76.25% 94.08% 100.00% - - -
Tax Rate 24.63 % 27.50 % 23.01 % 24.45 % - %  -  %  -  % -
  YoY % -10.44% 19.51% -5.89% 0.00% - - -
  Horiz. % 100.74% 112.47% 94.11% 100.00% - - -
Total Cost 347,484 291,165 257,022 243,636 0  -   -  -
  YoY % 19.34% 13.28% 5.49% 0.00% - - -
  Horiz. % 142.62% 119.51% 105.49% 100.00% - - -
Net Worth 140,625 125,000 112,500 93,772 -  -   -  -
  YoY % 12.50% 11.11% 19.97% 0.00% - - -
  Horiz. % 149.96% 133.30% 119.97% 100.00% - - -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Div 8,750 8,333 8,333 7,814 -  -   -  -
  YoY % 5.00% 0.00% 6.64% 0.00% - - -
  Horiz. % 111.97% 106.64% 106.64% 100.00% - - -
Div Payout % 32.61 % 36.45 % 29.54 % 26.06 % - %  -  %  -  % -
  YoY % -10.53% 23.39% 13.35% 0.00% - - -
  Horiz. % 125.13% 139.87% 113.35% 100.00% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Net Worth 140,625 125,000 112,500 93,772 -  -   -  -
  YoY % 12.50% 11.11% 19.97% 0.00% - - -
  Horiz. % 149.96% 133.30% 119.97% 100.00% - - -
NOSH 937,500 625,000 625,000 586,081 221,869  -   -  43.34%
  YoY % 50.00% 0.00% 6.64% 164.16% - - -
  Horiz. % 422.55% 281.70% 281.70% 264.16% 100.00% - -
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
NP Margin 6.95 % 6.96 % 9.89 % 10.96 % - %  -  %  -  % -
  YoY % -0.14% -29.63% -9.76% 0.00% - - -
  Horiz. % 63.41% 63.50% 90.24% 100.00% - - -
ROE 19.08 % 18.29 % 25.07 % 31.98 % - %  -  %  -  % -
  YoY % 4.32% -27.04% -21.61% 0.00% - - -
  Horiz. % 59.66% 57.19% 78.39% 100.00% - - -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
RPS 39.84 50.07 45.64 46.69 -  -   -  -
  YoY % -20.43% 9.71% -2.25% 0.00% - - -
  Horiz. % 85.33% 107.24% 97.75% 100.00% - - -
EPS 2.87 3.65 4.51 5.12 0.00  -   -  -
  YoY % -21.37% -19.07% -11.91% 0.00% - - -
  Horiz. % 56.05% 71.29% 88.09% 100.00% - - -
DPS 0.93 1.33 1.33 1.33 0.00  -   -  -
  YoY % -30.08% 0.00% 0.00% 0.00% - - -
  Horiz. % 69.92% 100.00% 100.00% 100.00% - - -
NAPS 0.1500 0.2000 0.1800 0.1600 -  -   -  -
  YoY % -25.00% 11.11% 12.50% 0.00% - - -
  Horiz. % 93.75% 125.00% 112.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
RPS 39.84 33.38 30.42 29.19 -  -   -  -
  YoY % 19.35% 9.73% 4.21% 0.00% - - -
  Horiz. % 136.49% 114.35% 104.21% 100.00% - - -
EPS 2.87 2.44 3.01 3.20 0.00  -   -  -
  YoY % 17.62% -18.94% -5.94% 0.00% - - -
  Horiz. % 89.69% 76.25% 94.06% 100.00% - - -
DPS 0.93 0.89 0.89 0.83 0.00  -   -  -
  YoY % 4.49% 0.00% 7.23% 0.00% - - -
  Horiz. % 112.05% 107.23% 107.23% 100.00% - - -
NAPS 0.1500 0.1333 0.1200 0.1000 -  -   -  -
  YoY % 12.53% 11.08% 20.00% 0.00% - - -
  Horiz. % 150.00% 133.30% 120.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 -  -   -  -
Price 0.4750 0.6200 0.3250 0.3500 0.0000  -   -  -
P/RPS 1.19 1.24 0.71 0.75 0.00  -   -  -
  YoY % -4.03% 74.65% -5.33% 0.00% - - -
  Horiz. % 158.67% 165.33% 94.67% 100.00% - - -
P/EPS 16.60 16.95 7.20 6.84 0.00  -   -  -
  YoY % -2.06% 135.42% 5.26% 0.00% - - -
  Horiz. % 242.69% 247.81% 105.26% 100.00% - - -
EY 6.03 5.90 13.89 14.62 0.00  -   -  -
  YoY % 2.20% -57.52% -4.99% 0.00% - - -
  Horiz. % 41.24% 40.36% 95.01% 100.00% - - -
DY 1.96 2.15 4.10 3.81 0.00  -   -  -
  YoY % -8.84% -47.56% 7.61% 0.00% - - -
  Horiz. % 51.44% 56.43% 107.61% 100.00% - - -
P/NAPS 3.17 3.10 1.81 2.19 0.00  -   -  -
  YoY % 2.26% 71.27% -17.35% 0.00% - - -
  Horiz. % 144.75% 141.55% 82.65% 100.00% - - -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Date 18/11/21 19/11/20 20/11/19 23/11/18 -  -   -  -
Price 0.4700 0.7850 0.4900 0.2850 0.0000  -   -  -
P/RPS 1.18 1.57 1.07 0.61 0.00  -   -  -
  YoY % -24.84% 46.73% 75.41% 0.00% - - -
  Horiz. % 193.44% 257.38% 175.41% 100.00% - - -
P/EPS 16.42 21.46 10.86 5.57 0.00  -   -  -
  YoY % -23.49% 97.61% 94.97% 0.00% - - -
  Horiz. % 294.79% 385.28% 194.97% 100.00% - - -
EY 6.09 4.66 9.21 17.95 0.00  -   -  -
  YoY % 30.69% -49.40% -48.69% 0.00% - - -
  Horiz. % 33.93% 25.96% 51.31% 100.00% - - -
DY 1.99 1.70 2.72 4.68 0.00  -   -  -
  YoY % 17.06% -37.50% -41.88% 0.00% - - -
  Horiz. % 42.52% 36.32% 58.12% 100.00% - - -
P/NAPS 3.13 3.93 2.72 1.78 0.00  -   -  -
  YoY % -20.36% 44.49% 52.81% 0.00% - - -
  Horiz. % 175.84% 220.79% 152.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS