Highlights

[GDB] YoY Cumulative 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 -     55.97%    YoY -     42.00%
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.
 


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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS