Highlights

[GDB] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -6.98%    YoY -     23.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Revenue 362,813 322,767 274,559 296,812 276,906  -   -  6.98%
  YoY % 12.41% 17.56% -7.50% 7.19% - - -
  Horiz. % 131.02% 116.56% 99.15% 107.19% 100.00% - -
PBT 33,787 37,723 36,949 30,502 21,424  -   -  12.05%
  YoY % -10.43% 2.09% 21.14% 42.37% - - -
  Horiz. % 157.71% 176.08% 172.47% 142.37% 100.00% - -
Tax -9,262 -8,909 -9,059 -7,984 -5,332  -   -  14.79%
  YoY % -3.96% 1.66% -13.46% -49.74% - - -
  Horiz. % 173.71% 167.09% 169.90% 149.74% 100.00% - -
NP 24,525 28,814 27,890 22,518 16,092  -   -  11.10%
  YoY % -14.89% 3.31% 23.86% 39.93% - - -
  Horiz. % 152.40% 179.06% 173.32% 139.93% 100.00% - -
NP to SH 25,689 29,132 27,890 22,518 14,244  -   -  15.87%
  YoY % -11.82% 4.45% 23.86% 58.09% - - -
  Horiz. % 180.35% 204.52% 195.80% 158.09% 100.00% - -
Tax Rate 27.41 % 23.62 % 24.52 % 26.18 % 24.89 %  -  %  -  % 2.44%
  YoY % 16.05% -3.67% -6.34% 5.18% - - -
  Horiz. % 110.12% 94.90% 98.51% 105.18% 100.00% - -
Total Cost 338,288 293,953 246,669 274,294 260,814  -   -  6.71%
  YoY % 15.08% 19.17% -10.07% 5.17% - - -
  Horiz. % 129.70% 112.71% 94.58% 105.17% 100.00% - -
Net Worth 131,249 118,749 101,301 40,031 401,583  -   -  -24.38%
  YoY % 10.53% 17.22% 153.05% -90.03% - - -
  Horiz. % 32.68% 29.57% 25.23% 9.97% 100.00% - -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Div 12,500 12,500 11,917 - -  -   -  -
  YoY % 0.00% 4.89% 0.00% 0.00% - - -
  Horiz. % 104.89% 104.89% 100.00% - - - -
Div Payout % 48.66 % 42.91 % 42.73 % - % - %  -  %  -  % -
  YoY % 13.40% 0.42% 0.00% 0.00% - - -
  Horiz. % 113.88% 100.42% 100.00% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Net Worth 131,249 118,749 101,301 40,031 401,583  -   -  -24.38%
  YoY % 10.53% 17.22% 153.05% -90.03% - - -
  Horiz. % 32.68% 29.57% 25.23% 9.97% 100.00% - -
NOSH 625,000 625,000 595,890 500,400 221,869  -   -  29.53%
  YoY % 0.00% 4.89% 19.08% 125.54% - - -
  Horiz. % 281.70% 281.70% 268.58% 225.54% 100.00% - -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
NP Margin 6.76 % 8.93 % 10.16 % 7.59 % 5.81 %  -  %  -  % 3.86%
  YoY % -24.30% -12.11% 33.86% 30.64% - - -
  Horiz. % 116.35% 153.70% 174.87% 130.64% 100.00% - -
ROE 19.57 % 24.53 % 27.53 % 56.25 % 3.55 %  -  %  -  % 53.18%
  YoY % -20.22% -10.90% -51.06% 1,484.51% - - -
  Horiz. % 551.27% 690.99% 775.49% 1,584.51% 100.00% - -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
RPS 58.05 51.64 46.08 59.31 124.81  -   -  -17.41%
  YoY % 12.41% 12.07% -22.31% -52.48% - - -
  Horiz. % 46.51% 41.37% 36.92% 47.52% 100.00% - -
EPS 4.11 4.66 4.68 4.50 6.42  -   -  -10.54%
  YoY % -11.80% -0.43% 4.00% -29.91% - - -
  Horiz. % 64.02% 72.59% 72.90% 70.09% 100.00% - -
DPS 2.00 2.00 2.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2100 0.1900 0.1700 0.0800 1.8100  -   -  -41.62%
  YoY % 10.53% 11.76% 112.50% -95.58% - - -
  Horiz. % 11.60% 10.50% 9.39% 4.42% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
RPS 38.70 34.43 29.29 31.66 29.54  -   -  6.98%
  YoY % 12.40% 17.55% -7.49% 7.18% - - -
  Horiz. % 131.01% 116.55% 99.15% 107.18% 100.00% - -
EPS 2.74 3.11 2.97 2.40 1.52  -   -  15.86%
  YoY % -11.90% 4.71% 23.75% 57.89% - - -
  Horiz. % 180.26% 204.61% 195.39% 157.89% 100.00% - -
DPS 1.33 1.33 1.27 0.00 0.00  -   -  -
  YoY % 0.00% 4.72% 0.00% 0.00% - - -
  Horiz. % 104.72% 104.72% 100.00% - - - -
NAPS 0.1400 0.1267 0.1081 0.0427 0.4284  -   -  -24.38%
  YoY % 10.50% 17.21% 153.16% -90.03% - - -
  Horiz. % 32.68% 29.58% 25.23% 9.97% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Date 31/12/20 31/12/19 31/12/18 - -  -   -  -
Price 0.9350 0.6150 0.2300 0.0000 0.0000  -   -  -
P/RPS 1.61 1.19 0.50 0.00 0.00  -   -  -
  YoY % 35.29% 138.00% 0.00% 0.00% - - -
  Horiz. % 322.00% 238.00% 100.00% - - - -
P/EPS 22.75 13.19 4.91 0.00 0.00  -   -  -
  YoY % 72.48% 168.64% 0.00% 0.00% - - -
  Horiz. % 463.34% 268.64% 100.00% - - - -
EY 4.40 7.58 20.35 0.00 0.00  -   -  -
  YoY % -41.95% -62.75% 0.00% 0.00% - - -
  Horiz. % 21.62% 37.25% 100.00% - - - -
DY 2.14 3.25 8.70 0.00 0.00  -   -  -
  YoY % -34.15% -62.64% 0.00% 0.00% - - -
  Horiz. % 24.60% 37.36% 100.00% - - - -
P/NAPS 4.45 3.24 1.35 0.00 0.00  -   -  -
  YoY % 37.35% 140.00% 0.00% 0.00% - - -
  Horiz. % 329.63% 240.00% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Date 26/02/21 28/02/20 22/02/19 - -  -   -  -
Price 0.8650 0.6450 0.2600 0.0000 0.0000  -   -  -
P/RPS 1.49 1.25 0.56 0.00 0.00  -   -  -
  YoY % 19.20% 123.21% 0.00% 0.00% - - -
  Horiz. % 266.07% 223.21% 100.00% - - - -
P/EPS 21.05 13.84 5.56 0.00 0.00  -   -  -
  YoY % 52.10% 148.92% 0.00% 0.00% - - -
  Horiz. % 378.60% 248.92% 100.00% - - - -
EY 4.75 7.23 18.00 0.00 0.00  -   -  -
  YoY % -34.30% -59.83% 0.00% 0.00% - - -
  Horiz. % 26.39% 40.17% 100.00% - - - -
DY 2.31 3.10 7.69 0.00 0.00  -   -  -
  YoY % -25.48% -59.69% 0.00% 0.00% - - -
  Horiz. % 30.04% 40.31% 100.00% - - - -
P/NAPS 4.12 3.39 1.53 0.00 0.00  -   -  -
  YoY % 21.53% 121.57% 0.00% 0.00% - - -
  Horiz. % 269.28% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
7. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
8. VS Industry Berhad - Record Year PublicInvest Research
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
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS