Highlights

[GDB] YoY Cumulative 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 -     42.98%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
Revenue 280,090 234,702 213,923 205,215 0  -   -  -
  YoY % 19.34% 9.71% 4.24% 0.00% - - -
  Horiz. % 136.49% 114.37% 104.24% 100.00% - - -
PBT 25,841 22,521 27,479 29,765 0  -   -  -
  YoY % 14.74% -18.04% -7.68% 0.00% - - -
  Horiz. % 86.82% 75.66% 92.32% 100.00% - - -
Tax -6,364 -6,193 -6,323 -7,277 0  -   -  -
  YoY % -2.76% 2.06% 13.11% 0.00% - - -
  Horiz. % 87.45% 85.10% 86.89% 100.00% - - -
NP 19,477 16,328 21,156 22,488 0  -   -  -
  YoY % 19.29% -22.82% -5.92% 0.00% - - -
  Horiz. % 86.61% 72.61% 94.08% 100.00% - - -
NP to SH 20,124 17,146 21,156 22,488 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 260,613 218,374 192,767 182,727 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 6,562 6,250 6,250 5,860 -  -   -  -
  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 14.31 % 13.72 % 18.81 % 23.98 % - %  -  %  -  % -
  YoY % 4.30% -27.06% -21.56% 0.00% - - -
  Horiz. % 59.67% 57.21% 78.44% 100.00% - - -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17  -   -  CAGR
RPS 29.88 37.55 34.23 35.01 -  -   -  -
  YoY % -20.43% 9.70% -2.23% 0.00% - - -
  Horiz. % 85.35% 107.26% 97.77% 100.00% - - -
EPS 2.15 2.74 3.38 3.84 0.00  -   -  -
  YoY % -21.53% -18.93% -11.98% 0.00% - - -
  Horiz. % 55.99% 71.35% 88.02% 100.00% - - -
DPS 0.70 1.00 1.00 1.00 0.00  -   -  -
  YoY % -30.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 70.00% 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 29.88 25.03 22.82 21.89 -  -   -  -
  YoY % 19.38% 9.68% 4.25% 0.00% - - -
  Horiz. % 136.50% 114.34% 104.25% 100.00% - - -
EPS 2.15 1.83 2.26 2.40 0.00  -   -  -
  YoY % 17.49% -19.03% -5.83% 0.00% - - -
  Horiz. % 89.58% 76.25% 94.17% 100.00% - - -
DPS 0.70 0.67 0.67 0.63 0.00  -   -  -
  YoY % 4.48% 0.00% 6.35% 0.00% - - -
  Horiz. % 111.11% 106.35% 106.35% 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 1.59 1.65 0.95 1.00 0.00  -   -  -
  YoY % -3.64% 73.68% -5.00% 0.00% - - -
  Horiz. % 159.00% 165.00% 95.00% 100.00% - - -
P/EPS 22.13 22.60 9.60 9.12 0.00  -   -  -
  YoY % -2.08% 135.42% 5.26% 0.00% - - -
  Horiz. % 242.65% 247.81% 105.26% 100.00% - - -
EY 4.52 4.42 10.42 10.96 0.00  -   -  -
  YoY % 2.26% -57.58% -4.93% 0.00% - - -
  Horiz. % 41.24% 40.33% 95.07% 100.00% - - -
DY 1.47 1.61 3.08 2.86 0.00  -   -  -
  YoY % -8.70% -47.73% 7.69% 0.00% - - -
  Horiz. % 51.40% 56.29% 107.69% 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 1.57 2.09 1.43 0.81 0.00  -   -  -
  YoY % -24.88% 46.15% 76.54% 0.00% - - -
  Horiz. % 193.83% 258.02% 176.54% 100.00% - - -
P/EPS 21.90 28.61 14.48 7.43 0.00  -   -  -
  YoY % -23.45% 97.58% 94.89% 0.00% - - -
  Horiz. % 294.75% 385.06% 194.89% 100.00% - - -
EY 4.57 3.49 6.91 13.46 0.00  -   -  -
  YoY % 30.95% -49.49% -48.66% 0.00% - - -
  Horiz. % 33.95% 25.93% 51.34% 100.00% - - -
DY 1.49 1.27 2.04 3.51 0.00  -   -  -
  YoY % 17.32% -37.75% -41.88% 0.00% - - -
  Horiz. % 42.45% 36.18% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

299  294  582  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 XOX 0.030.00 
 DNEX 0.775+0.01 
PARTNERS & BROKERS