Highlights

[GDB] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     138.41%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Revenue 191,824 138,792 135,706 149,467 0  -   -  -
  YoY % 38.21% 2.27% -9.21% 0.00% - - -
  Horiz. % 128.34% 92.86% 90.79% 100.00% - - -
PBT 17,974 12,438 18,271 20,863 0  -   -  -
  YoY % 44.51% -31.92% -12.42% 0.00% - - -
  Horiz. % 86.15% 59.62% 87.58% 100.00% - - -
Tax -4,714 -3,353 -4,295 -5,135 0  -   -  -
  YoY % -40.59% 21.93% 16.36% 0.00% - - -
  Horiz. % 91.80% 65.30% 83.64% 100.00% - - -
NP 13,260 9,085 13,976 15,728 0  -   -  -
  YoY % 45.95% -35.00% -11.14% 0.00% - - -
  Horiz. % 84.31% 57.76% 88.86% 100.00% - - -
NP to SH 13,721 9,663 13,976 15,728 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 178,564 129,707 121,730 133,739 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 4,399 6,250 6,250 56 -  -   -  -
  YoY % -29.62% 0.00% 10,936.75% 0.00% - - -
  Horiz. % 7,768.17% 11,036.75% 11,036.75% 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 14.56 % 7.73 % 12.42 % 18.52 % - %  -  %  -  % -
  YoY % 88.36% -37.76% -32.94% 0.00% - - -
  Horiz. % 78.62% 41.74% 67.06% 100.00% - - -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
RPS 30.52 22.21 21.71 26.39 -  -   -  -
  YoY % 37.42% 2.30% -17.73% 0.00% - - -
  Horiz. % 115.65% 84.16% 82.27% 100.00% - - -
EPS 2.18 1.55 2.24 2.78 0.00  -   -  -
  YoY % 40.65% -30.80% -19.42% 0.00% - - -
  Horiz. % 78.42% 55.76% 80.58% 100.00% - - -
DPS 0.70 1.00 1.00 0.01 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 20.46 14.80 14.48 15.94 -  -   -  -
  YoY % 38.24% 2.21% -9.16% 0.00% - - -
  Horiz. % 128.36% 92.85% 90.84% 100.00% - - -
EPS 1.46 1.03 1.49 1.68 0.00  -   -  -
  YoY % 41.75% -30.87% -11.31% 0.00% - - -
  Horiz. % 86.90% 61.31% 88.69% 100.00% - - -
DPS 0.47 0.67 0.67 0.01 0.00  -   -  -
  YoY % -29.85% 0.00% 6,600.00% 0.00% - - -
  Horiz. % 4,700.00% 6,700.00% 6,700.00% 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 1.75 2.54 1.47 1.23 0.00  -   -  -
  YoY % -31.10% 72.79% 19.51% 0.00% - - -
  Horiz. % 142.28% 206.50% 119.51% 100.00% - - -
P/EPS 24.50 36.54 14.31 11.70 0.00  -   -  -
  YoY % -32.95% 155.35% 22.31% 0.00% - - -
  Horiz. % 209.40% 312.31% 122.31% 100.00% - - -
EY 4.08 2.74 6.99 8.55 0.00  -   -  -
  YoY % 48.91% -60.80% -18.25% 0.00% - - -
  Horiz. % 47.72% 32.05% 81.75% 100.00% - - -
DY 1.31 1.77 3.13 0.03 0.00  -   -  -
  YoY % -25.99% -43.45% 10,333.33% 0.00% - - -
  Horiz. % 4,366.67% 5,900.00% 10,433.33% 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 1.33 2.45 1.43 1.55 0.00  -   -  -
  YoY % -45.71% 71.33% -7.74% 0.00% - - -
  Horiz. % 85.81% 158.06% 92.26% 100.00% - - -
P/EPS 18.55 35.25 13.86 14.76 0.00  -   -  -
  YoY % -47.38% 154.33% -6.10% 0.00% - - -
  Horiz. % 125.68% 238.82% 93.90% 100.00% - - -
EY 5.39 2.84 7.21 6.77 0.00  -   -  -
  YoY % 89.79% -60.61% 6.50% 0.00% - - -
  Horiz. % 79.62% 41.95% 106.50% 100.00% - - -
DY 1.73 1.83 3.23 0.02 0.00  -   -  -
  YoY % -5.46% -43.34% 16,050.00% 0.00% - - -
  Horiz. % 8,650.00% 9,150.00% 16,150.00% 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. 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
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS