Highlights

[GDB] YoY Quarter Result on 2020-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     14.17%    YoY -     7.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Revenue 128,111 108,844 69,344 88,469 0  -   -  -
  YoY % 17.70% 56.96% -21.62% 0.00% - - -
  Horiz. % 144.81% 123.03% 78.38% 100.00% - - -
PBT 11,266 10,244 7,184 8,002 0  -   -  -
  YoY % 9.98% 42.59% -10.22% 0.00% - - -
  Horiz. % 140.79% 128.02% 89.78% 100.00% - - -
Tax -3,069 -2,586 -1,782 -2,051 0  -   -  -
  YoY % -18.68% -45.12% 13.12% 0.00% - - -
  Horiz. % 149.63% 126.08% 86.88% 100.00% - - -
NP 8,197 7,658 5,402 5,951 0  -   -  -
  YoY % 7.04% 41.76% -9.23% 0.00% - - -
  Horiz. % 137.74% 128.68% 90.77% 100.00% - - -
NP to SH 8,543 7,976 5,402 5,951 0  -   -  -
  YoY % 7.11% 47.65% -9.23% 0.00% - - -
  Horiz. % 143.56% 134.03% 90.77% 100.00% - - -
Tax Rate 27.24 % 25.24 % 24.81 % 25.63 % - %  -  %  -  % -
  YoY % 7.92% 1.73% -3.20% 0.00% - - -
  Horiz. % 106.28% 98.48% 96.80% 100.00% - - -
Total Cost 119,914 101,186 63,942 82,518 0  -   -  -
  YoY % 18.51% 58.25% -22.51% 0.00% - - -
  Horiz. % 145.32% 122.62% 77.49% 100.00% - - -
Net Worth 131,249 118,749 101,301 40,006 -  -   -  -
  YoY % 10.53% 17.22% 153.21% 0.00% - - -
  Horiz. % 328.07% 296.83% 253.21% 100.00% - - -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Div 6,250 6,250 5,958 - -  -   -  -
  YoY % 0.00% 4.89% 0.00% 0.00% - - -
  Horiz. % 104.89% 104.89% 100.00% - - - -
Div Payout % 73.16 % 78.36 % 110.31 % - % - %  -  %  -  % -
  YoY % -6.64% -28.96% 0.00% 0.00% - - -
  Horiz. % 66.32% 71.04% 100.00% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Net Worth 131,249 118,749 101,301 40,006 -  -   -  -
  YoY % 10.53% 17.22% 153.21% 0.00% - - -
  Horiz. % 328.07% 296.83% 253.21% 100.00% - - -
NOSH 625,000 625,000 595,890 500,084 -  -   -  -
  YoY % 0.00% 4.89% 19.16% 0.00% - - -
  Horiz. % 124.98% 124.98% 119.16% 100.00% - - -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
NP Margin 6.40 % 7.04 % 7.79 % 6.73 % - %  -  %  -  % -
  YoY % -9.09% -9.63% 15.75% 0.00% - - -
  Horiz. % 95.10% 104.61% 115.75% 100.00% - - -
ROE 6.51 % 6.72 % 5.33 % 14.88 % - %  -  %  -  % -
  YoY % -3.12% 26.08% -64.18% 0.00% - - -
  Horiz. % 43.75% 45.16% 35.82% 100.00% - - -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
RPS 20.50 17.42 11.64 17.69 -  -   -  -
  YoY % 17.68% 49.66% -34.20% 0.00% - - -
  Horiz. % 115.88% 98.47% 65.80% 100.00% - - -
EPS 1.37 1.28 0.91 1.19 0.00  -   -  -
  YoY % 7.03% 40.66% -23.53% 0.00% - - -
  Horiz. % 115.13% 107.56% 76.47% 100.00% - - -
DPS 1.00 1.00 1.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2100 0.1900 0.1700 0.0800 1.8100  -   -  -41.62%
  YoY % 10.53% 11.76% 112.50% -95.58% - - -
  Horiz. % 11.60% 10.50% 9.39% 4.42% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
RPS 13.67 11.61 7.40 9.44 -  -   -  -
  YoY % 17.74% 56.89% -21.61% 0.00% - - -
  Horiz. % 144.81% 122.99% 78.39% 100.00% - - -
EPS 0.91 0.85 0.58 0.63 0.00  -   -  -
  YoY % 7.06% 46.55% -7.94% 0.00% - - -
  Horiz. % 144.44% 134.92% 92.06% 100.00% - - -
DPS 0.67 0.67 0.64 0.00 0.00  -   -  -
  YoY % 0.00% 4.69% 0.00% 0.00% - - -
  Horiz. % 104.69% 104.69% 100.00% - - - -
NAPS 0.1400 0.1267 0.1081 0.0427 1.8100  -   -  -47.24%
  YoY % 10.50% 17.21% 153.16% -97.64% - - -
  Horiz. % 7.73% 7.00% 5.97% 2.36% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Date 31/12/20 31/12/19 31/12/18 - -  -   -  -
Price 0.9350 0.6150 0.2300 0.0000 0.0000  -   -  -
P/RPS 4.56 3.53 1.98 0.00 0.00  -   -  -
  YoY % 29.18% 78.28% 0.00% 0.00% - - -
  Horiz. % 230.30% 178.28% 100.00% - - - -
P/EPS 68.40 48.19 25.37 0.00 0.00  -   -  -
  YoY % 41.94% 89.95% 0.00% 0.00% - - -
  Horiz. % 269.61% 189.95% 100.00% - - - -
EY 1.46 2.08 3.94 0.00 0.00  -   -  -
  YoY % -29.81% -47.21% 0.00% 0.00% - - -
  Horiz. % 37.06% 52.79% 100.00% - - - -
DY 1.07 1.63 4.35 0.00 0.00  -   -  -
  YoY % -34.36% -62.53% 0.00% 0.00% - - -
  Horiz. % 24.60% 37.47% 100.00% - - - -
P/NAPS 4.45 3.24 1.35 0.00 0.00  -   -  -
  YoY % 37.35% 140.00% 0.00% 0.00% - - -
  Horiz. % 329.63% 240.00% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16  -   -  CAGR
Date 26/02/21 28/02/20 22/02/19 - -  -   -  -
Price 0.8650 0.6450 0.2600 0.0000 0.0000  -   -  -
P/RPS 4.22 3.70 2.23 0.00 0.00  -   -  -
  YoY % 14.05% 65.92% 0.00% 0.00% - - -
  Horiz. % 189.24% 165.92% 100.00% - - - -
P/EPS 63.28 50.54 28.68 0.00 0.00  -   -  -
  YoY % 25.21% 76.22% 0.00% 0.00% - - -
  Horiz. % 220.64% 176.22% 100.00% - - - -
EY 1.58 1.98 3.49 0.00 0.00  -   -  -
  YoY % -20.20% -43.27% 0.00% 0.00% - - -
  Horiz. % 45.27% 56.73% 100.00% - - - -
DY 1.16 1.55 3.85 0.00 0.00  -   -  -
  YoY % -25.16% -59.74% 0.00% 0.00% - - -
  Horiz. % 30.13% 40.26% 100.00% - - - -
P/NAPS 4.12 3.39 1.53 0.00 0.00  -   -  -
  YoY % 21.53% 121.57% 0.00% 0.00% - - -
  Horiz. % 269.28% 221.57% 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.
 


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
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS