Highlights

[GDB] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     17.19%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Revenue 444,420 399,536 259,028 324,332 0  -   -  -
  YoY % 11.23% 54.24% -20.13% 0.00% - - -
  Horiz. % 137.03% 123.19% 79.87% 100.00% - - -
PBT 47,020 29,524 37,048 36,148 0  -   -  -
  YoY % 59.26% -20.31% 2.49% 0.00% - - -
  Horiz. % 130.08% 81.68% 102.49% 100.00% - - -
Tax -12,860 -7,784 -8,888 -9,760 0  -   -  -
  YoY % -65.21% 12.42% 8.93% 0.00% - - -
  Horiz. % 131.76% 79.75% 91.07% 100.00% - - -
NP 34,160 21,740 28,160 26,388 0  -   -  -
  YoY % 57.13% -22.80% 6.72% 0.00% - - -
  Horiz. % 129.45% 82.39% 106.72% 100.00% - - -
NP to SH 35,188 22,896 28,160 26,388 0  -   -  -
  YoY % 53.69% -18.69% 6.72% 0.00% - - -
  Horiz. % 133.35% 86.77% 106.72% 100.00% - - -
Tax Rate 27.35 % 26.36 % 23.99 % 27.00 % - %  -  %  -  % -
  YoY % 3.76% 9.88% -11.15% 0.00% - - -
  Horiz. % 101.30% 97.63% 88.85% 100.00% - - -
Total Cost 410,260 377,796 230,868 297,944 0  -   -  -
  YoY % 8.59% 63.64% -22.51% 0.00% - - -
  Horiz. % 137.70% 126.80% 77.49% 100.00% - - -
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
NOSH 625,000 625,000 625,000 506,944 221,869  -   -  29.53%
  YoY % 0.00% 0.00% 23.29% 128.49% - - -
  Horiz. % 281.70% 281.70% 281.70% 228.49% 100.00% - -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
NP Margin 7.69 % 5.44 % 10.87 % 8.14 % - %  -  %  -  % -
  YoY % 41.36% -49.95% 33.54% 0.00% - - -
  Horiz. % 94.47% 66.83% 133.54% 100.00% - - -
ROE 25.59 % 19.28 % 26.50 % 37.18 % - %  -  %  -  % -
  YoY % 32.73% -27.25% -28.73% 0.00% - - -
  Horiz. % 68.83% 51.86% 71.27% 100.00% - - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 71.11 63.93 41.44 63.98 -  -   -  -
  YoY % 11.23% 54.27% -35.23% 0.00% - - -
  Horiz. % 111.14% 99.92% 64.77% 100.00% - - -
EPS 5.64 3.68 4.52 5.20 0.00  -   -  -
  YoY % 53.26% -18.58% -13.08% 0.00% - - -
  Horiz. % 108.46% 70.77% 86.92% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2200 0.1900 0.1700 0.1400 -  -   -  -
  YoY % 15.79% 11.76% 21.43% 0.00% - - -
  Horiz. % 157.14% 135.71% 121.43% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 47.40 42.62 27.63 34.60 -  -   -  -
  YoY % 11.22% 54.25% -20.14% 0.00% - - -
  Horiz. % 136.99% 123.18% 79.86% 100.00% - - -
EPS 3.75 2.44 3.00 2.81 0.00  -   -  -
  YoY % 53.69% -18.67% 6.76% 0.00% - - -
  Horiz. % 133.45% 86.83% 106.76% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.1467 0.1267 0.1133 0.0757 -  -   -  -
  YoY % 15.79% 11.83% 49.67% 0.00% - - -
  Horiz. % 193.79% 167.37% 149.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 -  -   -  -
Price 0.8400 0.4800 0.3000 0.2950 0.0000  -   -  -
P/RPS 1.18 0.75 0.72 0.46 0.00  -   -  -
  YoY % 57.33% 4.17% 56.52% 0.00% - - -
  Horiz. % 256.52% 163.04% 156.52% 100.00% - - -
P/EPS 14.92 13.10 6.66 5.67 0.00  -   -  -
  YoY % 13.89% 96.70% 17.46% 0.00% - - -
  Horiz. % 263.14% 231.04% 117.46% 100.00% - - -
EY 6.70 7.63 15.02 17.65 0.00  -   -  -
  YoY % -12.19% -49.20% -14.90% 0.00% - - -
  Horiz. % 37.96% 43.23% 85.10% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 3.82 2.53 1.76 2.11 0.00  -   -  -
  YoY % 50.99% 43.75% -16.59% 0.00% - - -
  Horiz. % 181.04% 119.91% 83.41% 100.00% - - -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 18/05/21 19/06/20 29/05/19 - -  -   -  -
Price 0.8800 0.5700 0.2850 0.2950 0.0000  -   -  -
P/RPS 1.24 0.89 0.69 0.46 0.00  -   -  -
  YoY % 39.33% 28.99% 50.00% 0.00% - - -
  Horiz. % 269.57% 193.48% 150.00% 100.00% - - -
P/EPS 15.63 15.56 6.33 5.67 0.00  -   -  -
  YoY % 0.45% 145.81% 11.64% 0.00% - - -
  Horiz. % 275.66% 274.43% 111.64% 100.00% - - -
EY 6.40 6.43 15.81 17.65 0.00  -   -  -
  YoY % -0.47% -59.33% -10.42% 0.00% - - -
  Horiz. % 36.26% 36.43% 89.58% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 4.00 3.00 1.68 2.11 0.00  -   -  -
  YoY % 33.33% 78.57% -20.38% 0.00% - - -
  Horiz. % 189.57% 142.18% 79.62% 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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS