Highlights

[GDB] YoY Quarter Result on 2020-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -28.23%    YoY -     -18.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Revenue 111,105 99,884 64,757 81,083 0  -   -  -
  YoY % 11.23% 54.24% -20.13% 0.00% - - -
  Horiz. % 137.03% 123.19% 79.87% 100.00% - - -
PBT 11,755 7,381 9,262 9,037 0  -   -  -
  YoY % 59.26% -20.31% 2.49% 0.00% - - -
  Horiz. % 130.08% 81.68% 102.49% 100.00% - - -
Tax -3,215 -1,946 -2,222 -2,440 0  -   -  -
  YoY % -65.21% 12.42% 8.93% 0.00% - - -
  Horiz. % 131.76% 79.75% 91.07% 100.00% - - -
NP 8,540 5,435 7,040 6,597 0  -   -  -
  YoY % 57.13% -22.80% 6.72% 0.00% - - -
  Horiz. % 129.45% 82.39% 106.72% 100.00% - - -
NP to SH 8,797 5,724 7,040 6,597 0  -   -  -
  YoY % 53.69% -18.69% 6.72% 0.00% - - -
  Horiz. % 133.35% 86.77% 106.72% 100.00% - - -
Tax Rate 27.35 % 26.36 % 23.99 % 27.00 % - %  -  %  -  % -
  YoY % 3.76% 9.88% -11.15% 0.00% - - -
  Horiz. % 101.30% 97.63% 88.85% 100.00% - - -
Total Cost 102,565 94,449 57,717 74,486 0  -   -  -
  YoY % 8.59% 63.64% -22.51% 0.00% - - -
  Horiz. % 137.70% 126.80% 77.49% 100.00% - - -
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
NOSH 625,000 625,000 625,000 506,944 -  -   -  -
  YoY % 0.00% 0.00% 23.29% 0.00% - - -
  Horiz. % 123.29% 123.29% 123.29% 100.00% - - -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
NP Margin 7.69 % 5.44 % 10.87 % 8.14 % - %  -  %  -  % -
  YoY % 41.36% -49.95% 33.54% 0.00% - - -
  Horiz. % 94.47% 66.83% 133.54% 100.00% - - -
ROE 6.40 % 4.82 % 6.63 % 9.30 % - %  -  %  -  % -
  YoY % 32.78% -27.30% -28.71% 0.00% - - -
  Horiz. % 68.82% 51.83% 71.29% 100.00% - - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 17.78 15.98 10.36 15.99 -  -   -  -
  YoY % 11.26% 54.25% -35.21% 0.00% - - -
  Horiz. % 111.19% 99.94% 64.79% 100.00% - - -
EPS 1.41 0.92 1.13 1.30 0.00  -   -  -
  YoY % 53.26% -18.58% -13.08% 0.00% - - -
  Horiz. % 108.46% 70.77% 86.92% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2200 0.1900 0.1700 0.1400 -  -   -  -
  YoY % 15.79% 11.76% 21.43% 0.00% - - -
  Horiz. % 157.14% 135.71% 121.43% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 11.85 10.65 6.91 8.65 -  -   -  -
  YoY % 11.27% 54.12% -20.12% 0.00% - - -
  Horiz. % 136.99% 123.12% 79.88% 100.00% - - -
EPS 0.94 0.61 0.75 0.70 0.00  -   -  -
  YoY % 54.10% -18.67% 7.14% 0.00% - - -
  Horiz. % 134.29% 87.14% 107.14% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.1467 0.1267 0.1133 0.0757 -  -   -  -
  YoY % 15.79% 11.83% 49.67% 0.00% - - -
  Horiz. % 193.79% 167.37% 149.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 -  -   -  -
Price 0.8400 0.4800 0.3000 0.2950 0.0000  -   -  -
P/RPS 4.73 3.00 2.90 1.84 0.00  -   -  -
  YoY % 57.67% 3.45% 57.61% 0.00% - - -
  Horiz. % 257.07% 163.04% 157.61% 100.00% - - -
P/EPS 59.68 52.41 26.63 22.67 0.00  -   -  -
  YoY % 13.87% 96.81% 17.47% 0.00% - - -
  Horiz. % 263.26% 231.19% 117.47% 100.00% - - -
EY 1.68 1.91 3.75 4.41 0.00  -   -  -
  YoY % -12.04% -49.07% -14.97% 0.00% - - -
  Horiz. % 38.10% 43.31% 85.03% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 3.82 2.53 1.76 2.11 0.00  -   -  -
  YoY % 50.99% 43.75% -16.59% 0.00% - - -
  Horiz. % 181.04% 119.91% 83.41% 100.00% - - -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 18/05/21 19/06/20 29/05/19 - -  -   -  -
Price 0.8800 0.5700 0.2850 0.2950 0.0000  -   -  -
P/RPS 4.95 3.57 2.75 1.84 0.00  -   -  -
  YoY % 38.66% 29.82% 49.46% 0.00% - - -
  Horiz. % 269.02% 194.02% 149.46% 100.00% - - -
P/EPS 62.52 62.24 25.30 22.67 0.00  -   -  -
  YoY % 0.45% 146.01% 11.60% 0.00% - - -
  Horiz. % 275.78% 274.55% 111.60% 100.00% - - -
EY 1.60 1.61 3.95 4.41 0.00  -   -  -
  YoY % -0.62% -59.24% -10.43% 0.00% - - -
  Horiz. % 36.28% 36.51% 89.57% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 4.00 3.00 1.68 2.11 0.00  -   -  -
  YoY % 33.33% 78.57% -20.38% 0.00% - - -
  Horiz. % 189.57% 142.18% 79.62% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

316  329  587  1330 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.19+0.01 
 TANCO 0.205+0.04 
 EURO 0.90+0.185 
 SOLUTN 0.715-0.185 
 KANGER 0.07+0.01 
 HSI-CIK 0.19+0.045 
 HWATAI 1.21+0.14 
 DNEX 0.76+0.01 
 PASUKGB 0.0950.00 
 SEDANIA 0.845+0.025 
PARTNERS & BROKERS