Highlights

[GDB] YoY TTM 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 -     3.42%    YoY -     19.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18  -   -   -  CAGR
Revenue 415,845 325,853 260,798 237,936  -   -   -  20.43%
  YoY % 27.62% 24.94% 9.61% - - - -
  Horiz. % 174.77% 136.95% 109.61% 100.00% - - -
PBT 39,323 31,890 34,357 28,865  -   -   -  10.85%
  YoY % 23.31% -7.18% 19.03% - - - -
  Horiz. % 136.23% 110.48% 119.03% 100.00% - - -
Tax -10,623 -7,967 -8,219 -7,186  -   -   -  13.90%
  YoY % -33.34% 3.07% -14.38% - - - -
  Horiz. % 147.83% 110.87% 114.38% 100.00% - - -
NP 28,700 23,923 26,138 21,679  -   -   -  9.79%
  YoY % 19.97% -8.47% 20.57% - - - -
  Horiz. % 132.39% 110.35% 120.57% 100.00% - - -
NP to SH 29,747 24,819 26,138 21,679  -   -   -  11.11%
  YoY % 19.86% -5.05% 20.57% - - - -
  Horiz. % 137.22% 114.48% 120.57% 100.00% - - -
Tax Rate 27.01 % 24.98 % 23.92 % 24.90 %  -  %  -  %  -  % 2.75%
  YoY % 8.13% 4.43% -3.94% - - - -
  Horiz. % 108.47% 100.32% 96.06% 100.00% - - -
Total Cost 387,145 301,930 234,660 216,257  -   -   -  21.40%
  YoY % 28.22% 28.67% 8.51% - - - -
  Horiz. % 179.02% 139.62% 108.51% 100.00% - - -
Net Worth 94,265 125,000 112,500 84,944  -   -   -  3.53%
  YoY % -24.59% 11.11% 32.44% - - - -
  Horiz. % 110.97% 147.15% 132.44% 100.00% - - -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18  -   -   -  CAGR
Div 10,649 12,500 12,208 5,662  -   -   -  23.41%
  YoY % -14.81% 2.38% 115.59% - - - -
  Horiz. % 188.05% 220.73% 215.59% 100.00% - - -
Div Payout % 35.80 % 50.36 % 46.71 % 26.12 %  -  %  -  %  -  % 11.07%
  YoY % -28.91% 7.81% 78.83% - - - -
  Horiz. % 137.06% 192.80% 178.83% 100.00% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18  -   -   -  CAGR
Net Worth 94,265 125,000 112,500 84,944  -   -   -  3.53%
  YoY % -24.59% 11.11% 32.44% - - - -
  Horiz. % 110.97% 147.15% 132.44% 100.00% - - -
NOSH 628,434 625,000 625,000 566,298  -   -   -  3.53%
  YoY % 0.55% 0.00% 10.37% - - - -
  Horiz. % 110.97% 110.37% 110.37% 100.00% - - -
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18  -   -   -  CAGR
NP Margin 6.90 % 7.34 % 10.02 % 9.11 %  -  %  -  %  -  % -8.84%
  YoY % -5.99% -26.75% 9.99% - - - -
  Horiz. % 75.74% 80.57% 109.99% 100.00% - - -
ROE 31.56 % 19.86 % 23.23 % 25.52 %  -  %  -  %  -  % 7.33%
  YoY % 58.91% -14.51% -8.97% - - - -
  Horiz. % 123.67% 77.82% 91.03% 100.00% - - -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18  -   -   -  CAGR
RPS 66.17 52.14 41.73 42.02  -   -   -  16.33%
  YoY % 26.91% 24.95% -0.69% - - - -
  Horiz. % 157.47% 124.08% 99.31% 100.00% - - -
EPS 4.73 3.97 4.18 3.83  -   -   -  7.28%
  YoY % 19.14% -5.02% 9.14% - - - -
  Horiz. % 123.50% 103.66% 109.14% 100.00% - - -
DPS 1.70 2.00 1.95 1.00  -   -   -  19.33%
  YoY % -15.00% 2.56% 95.00% - - - -
  Horiz. % 170.00% 200.00% 195.00% 100.00% - - -
NAPS 0.1500 0.2000 0.1800 0.1500  -   -   -  -
  YoY % -25.00% 11.11% 20.00% - - - -
  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  -   -   -  CAGR
RPS 44.36 34.76 27.82 25.38  -   -   -  20.44%
  YoY % 27.62% 24.95% 9.61% - - - -
  Horiz. % 174.78% 136.96% 109.61% 100.00% - - -
EPS 3.17 2.65 2.79 2.31  -   -   -  11.12%
  YoY % 19.62% -5.02% 20.78% - - - -
  Horiz. % 137.23% 114.72% 120.78% 100.00% - - -
DPS 1.14 1.33 1.30 0.60  -   -   -  23.83%
  YoY % -14.29% 2.31% 116.67% - - - -
  Horiz. % 190.00% 221.67% 216.67% 100.00% - - -
NAPS 0.1005 0.1333 0.1200 0.0906  -   -   -  3.51%
  YoY % -24.61% 11.08% 32.45% - - - -
  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  -   -   -  CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18  -   -   -  -
Price 0.5350 0.5650 0.3200 0.3250  -   -   -  -
P/RPS 0.81 1.08 0.77 0.77  -   -   -  1.70%
  YoY % -25.00% 40.26% 0.00% - - - -
  Horiz. % 105.19% 140.26% 100.00% 100.00% - - -
P/EPS 11.30 14.23 7.65 8.49  -   -   -  9.99%
  YoY % -20.59% 86.01% -9.89% - - - -
  Horiz. % 133.10% 167.61% 90.11% 100.00% - - -
EY 8.85 7.03 13.07 11.78  -   -   -  -9.08%
  YoY % 25.89% -46.21% 10.95% - - - -
  Horiz. % 75.13% 59.68% 110.95% 100.00% - - -
DY 3.18 3.54 6.10 3.08  -   -   -  1.07%
  YoY % -10.17% -41.97% 98.05% - - - -
  Horiz. % 103.25% 114.94% 198.05% 100.00% - - -
P/NAPS 3.57 2.83 1.78 2.17  -   -   -  18.03%
  YoY % 26.15% 58.99% -17.97% - - - -
  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  -   -   -  CAGR
Date 19/08/21 19/08/20 21/08/19 -  -   -   -  -
Price 0.4050 0.5450 0.3100 0.0000  -   -   -  -
P/RPS 0.61 1.05 0.74 0.00  -   -   -  -
  YoY % -41.90% 41.89% 0.00% - - - -
  Horiz. % 82.43% 141.89% 100.00% - - - -
P/EPS 8.56 13.72 7.41 0.00  -   -   -  -
  YoY % -37.61% 85.16% 0.00% - - - -
  Horiz. % 115.52% 185.16% 100.00% - - - -
EY 11.69 7.29 13.49 0.00  -   -   -  -
  YoY % 60.36% -45.96% 0.00% - - - -
  Horiz. % 86.66% 54.04% 100.00% - - - -
DY 4.20 3.67 6.30 0.00  -   -   -  -
  YoY % 14.44% -41.75% 0.00% - - - -
  Horiz. % 66.67% 58.25% 100.00% - - - -
P/NAPS 2.70 2.73 1.72 0.00  -   -   -  -
  YoY % -1.10% 58.72% 0.00% - - - -
  Horiz. % 156.98% 158.72% 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
 
 

351  316  564  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.0050.00 
 ATAIMS 0.51+0.015 
 G3 0.115-0.035 
 KGROUP 0.015-0.005 
 MMAG 0.09-0.005 
 WZSATU 0.22+0.005 
 HSI-CI2 0.375+0.045 
 NWP 0.27-0.005 
 DNEX 0.78+0.015 
PARTNERS & BROKERS