Highlights

[GDB] YoY Quarter Result on 2020-06-30 [#2]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -31.18%    YoY -     -43.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
Revenue 80,719 38,908 70,949 68,384 0  -   -  -
  YoY % 107.46% -45.16% 3.75% 0.00% - - -
  Horiz. % 118.04% 56.90% 103.75% 100.00% - - -
PBT 6,219 5,057 9,009 11,826 0  -   -  -
  YoY % 22.98% -43.87% -23.82% 0.00% - - -
  Horiz. % 52.59% 42.76% 76.18% 100.00% - - -
Tax -1,499 -1,407 -2,073 -2,695 0  -   -  -
  YoY % -6.54% 32.13% 23.08% 0.00% - - -
  Horiz. % 55.62% 52.21% 76.92% 100.00% - - -
NP 4,720 3,650 6,936 9,131 0  -   -  -
  YoY % 29.32% -47.38% -24.04% 0.00% - - -
  Horiz. % 51.69% 39.97% 75.96% 100.00% - - -
NP to SH 4,924 3,939 6,936 9,131 0  -   -  -
  YoY % 25.01% -43.21% -24.04% 0.00% - - -
  Horiz. % 53.93% 43.14% 75.96% 100.00% - - -
Tax Rate 24.10 % 27.82 % 23.01 % 22.79 % - %  -  %  -  % -
  YoY % -13.37% 20.90% 0.97% 0.00% - - -
  Horiz. % 105.75% 122.07% 100.97% 100.00% - - -
Total Cost 75,999 35,258 64,013 59,253 0  -   -  -
  YoY % 115.55% -44.92% 8.03% 0.00% - - -
  Horiz. % 128.26% 59.50% 108.03% 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 % 89.34 % 158.67 % 90.11 % 0.62 % - %  -  %  -  % -
  YoY % -43.69% 76.08% 14,433.87% 0.00% - - -
  Horiz. % 14,409.68% 25,591.94% 14,533.87% 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 -  -   -  -
  YoY % 0.55% 0.00% 10.37% 0.00% - - -
  Horiz. % 110.97% 110.37% 110.37% 100.00% - - -
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
NP Margin 5.85 % 9.38 % 9.78 % 13.35 % - %  -  %  -  % -
  YoY % -37.63% -4.09% -26.74% 0.00% - - -
  Horiz. % 43.82% 70.26% 73.26% 100.00% - - -
ROE 5.22 % 3.15 % 6.17 % 10.75 % - %  -  %  -  % -
  YoY % 65.71% -48.95% -42.60% 0.00% - - -
  Horiz. % 48.56% 29.30% 57.40% 100.00% - - -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17  -   -  CAGR
RPS 12.84 6.23 11.35 12.08 -  -   -  -
  YoY % 106.10% -45.11% -6.04% 0.00% - - -
  Horiz. % 106.29% 51.57% 93.96% 100.00% - - -
EPS 0.78 0.63 1.11 1.61 0.00  -   -  -
  YoY % 23.81% -43.24% -31.06% 0.00% - - -
  Horiz. % 48.45% 39.13% 68.94% 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 8.61 4.15 7.57 7.29 -  -   -  -
  YoY % 107.47% -45.18% 3.84% 0.00% - - -
  Horiz. % 118.11% 56.93% 103.84% 100.00% - - -
EPS 0.53 0.42 0.74 0.97 0.00  -   -  -
  YoY % 26.19% -43.24% -23.71% 0.00% - - -
  Horiz. % 54.64% 43.30% 76.29% 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 4.17 9.08 2.82 2.69 0.00  -   -  -
  YoY % -54.07% 221.99% 4.83% 0.00% - - -
  Horiz. % 155.02% 337.55% 104.83% 100.00% - - -
P/EPS 68.28 89.65 28.84 20.16 0.00  -   -  -
  YoY % -23.84% 210.85% 43.06% 0.00% - - -
  Horiz. % 338.69% 444.69% 143.06% 100.00% - - -
EY 1.46 1.12 3.47 4.96 0.00  -   -  -
  YoY % 30.36% -67.72% -30.04% 0.00% - - -
  Horiz. % 29.44% 22.58% 69.96% 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 3.15 8.75 2.73 3.40 0.00  -   -  -
  YoY % -64.00% 220.51% -19.71% 0.00% - - -
  Horiz. % 92.65% 257.35% 80.29% 100.00% - - -
P/EPS 51.69 86.48 27.93 25.43 0.00  -   -  -
  YoY % -40.23% 209.63% 9.83% 0.00% - - -
  Horiz. % 203.26% 340.07% 109.83% 100.00% - - -
EY 1.93 1.16 3.58 3.93 0.00  -   -  -
  YoY % 66.38% -67.60% -8.91% 0.00% - - -
  Horiz. % 49.11% 29.52% 91.09% 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. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. Thinking Out Loud - SERBADK, HUPSENG Ultimate Stock Tips
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
7. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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