Highlights

[GDB] YoY TTM Result on 2018-12-31 [#4]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -1.93%    YoY -     368.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
Revenue 362,813 322,767 274,559 88,469  -   -   -  60.00%
  YoY % 12.41% 17.56% 210.34% - - - -
  Horiz. % 410.10% 364.84% 310.34% 100.00% - - -
PBT 33,787 37,723 36,949 8,002  -   -   -  61.56%
  YoY % -10.43% 2.09% 361.75% - - - -
  Horiz. % 422.23% 471.42% 461.75% 100.00% - - -
Tax -9,262 -8,909 -9,059 -2,051  -   -   -  65.21%
  YoY % -3.96% 1.66% -341.69% - - - -
  Horiz. % 451.58% 434.37% 441.69% 100.00% - - -
NP 24,525 28,814 27,890 5,951  -   -   -  60.26%
  YoY % -14.89% 3.31% 368.66% - - - -
  Horiz. % 412.12% 484.19% 468.66% 100.00% - - -
NP to SH 25,689 29,132 27,890 5,951  -   -   -  62.75%
  YoY % -11.82% 4.45% 368.66% - - - -
  Horiz. % 431.68% 489.53% 468.66% 100.00% - - -
Tax Rate 27.41 % 23.62 % 24.52 % 25.63 %  -  %  -  %  -  % 2.26%
  YoY % 16.05% -3.67% -4.33% - - - -
  Horiz. % 106.94% 92.16% 95.67% 100.00% - - -
Total Cost 338,288 293,953 246,669 82,518  -   -   -  59.98%
  YoY % 15.08% 19.17% 198.93% - - - -
  Horiz. % 409.96% 356.23% 298.93% 100.00% - - -
Net Worth 131,249 118,749 101,301 40,006  -   -   -  48.54%
  YoY % 10.53% 17.22% 153.21% - - - -
  Horiz. % 328.07% 296.83% 253.21% 100.00% - - -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
Div 12,500 12,500 6,015 0  -   -   -  -
  YoY % 0.00% 107.80% 0.00% - - - -
  Horiz. % 207.80% 207.80% 100.00% - - - -
Div Payout % 48.66 % 42.91 % 21.57 % - %  -  %  -  %  -  % -
  YoY % 13.40% 98.93% 0.00% - - - -
  Horiz. % 225.59% 198.93% 100.00% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
Net Worth 131,249 118,749 101,301 40,006  -   -   -  48.54%
  YoY % 10.53% 17.22% 153.21% - - - -
  Horiz. % 328.07% 296.83% 253.21% 100.00% - - -
NOSH 625,000 625,000 595,890 500,084  -   -   -  7.71%
  YoY % 0.00% 4.89% 19.16% - - - -
  Horiz. % 124.98% 124.98% 119.16% 100.00% - - -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
NP Margin 6.76 % 8.93 % 10.16 % 6.73 %  -  %  -  %  -  % 0.15%
  YoY % -24.30% -12.11% 50.97% - - - -
  Horiz. % 100.45% 132.69% 150.97% 100.00% - - -
ROE 19.57 % 24.53 % 27.53 % 14.88 %  -  %  -  %  -  % 9.55%
  YoY % -20.22% -10.90% 85.01% - - - -
  Horiz. % 131.52% 164.85% 185.01% 100.00% - - -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
RPS 58.05 51.64 46.08 17.69  -   -   -  48.55%
  YoY % 12.41% 12.07% 160.49% - - - -
  Horiz. % 328.15% 291.92% 260.49% 100.00% - - -
EPS 4.11 4.66 4.68 1.19  -   -   -  51.10%
  YoY % -11.80% -0.43% 293.28% - - - -
  Horiz. % 345.38% 391.60% 393.28% 100.00% - - -
DPS 2.00 2.00 1.01 0.00  -   -   -  -
  YoY % 0.00% 98.02% 0.00% - - - -
  Horiz. % 198.02% 198.02% 100.00% - - - -
NAPS 0.2100 0.1900 0.1700 0.0800  -   -   -  37.91%
  YoY % 10.53% 11.76% 112.50% - - - -
  Horiz. % 262.50% 237.50% 212.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
RPS 38.70 34.43 29.29 9.44  -   -   -  59.98%
  YoY % 12.40% 17.55% 210.28% - - - -
  Horiz. % 409.96% 364.72% 310.28% 100.00% - - -
EPS 2.74 3.11 2.97 0.63  -   -   -  63.16%
  YoY % -11.90% 4.71% 371.43% - - - -
  Horiz. % 434.92% 493.65% 471.43% 100.00% - - -
DPS 1.33 1.33 0.64 0.00  -   -   -  -
  YoY % 0.00% 107.81% 0.00% - - - -
  Horiz. % 207.81% 207.81% 100.00% - - - -
NAPS 0.1400 0.1267 0.1081 0.0427  -   -   -  48.51%
  YoY % 10.50% 17.21% 153.16% - - - -
  Horiz. % 327.87% 296.72% 253.16% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17  -   -   -  CAGR
Date 31/12/20 31/12/19 31/12/18 -  -   -   -  -
Price 0.9350 0.6150 0.2300 0.0000  -   -   -  -
P/RPS 1.61 1.19 0.50 0.00  -   -   -  -
  YoY % 35.29% 138.00% 0.00% - - - -
  Horiz. % 322.00% 238.00% 100.00% - - - -
P/EPS 22.75 13.19 4.91 0.00  -   -   -  -
  YoY % 72.48% 168.64% 0.00% - - - -
  Horiz. % 463.34% 268.64% 100.00% - - - -
EY 4.40 7.58 20.35 0.00  -   -   -  -
  YoY % -41.95% -62.75% 0.00% - - - -
  Horiz. % 21.62% 37.25% 100.00% - - - -
DY 2.14 3.25 4.39 0.00  -   -   -  -
  YoY % -34.15% -25.97% 0.00% - - - -
  Horiz. % 48.75% 74.03% 100.00% - - - -
P/NAPS 4.45 3.24 1.35 0.00  -   -   -  -
  YoY % 37.35% 140.00% 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  -   -   -  CAGR
Date 26/02/21 28/02/20 22/02/19 -  -   -   -  -
Price 0.8650 0.6350 0.2600 0.0000  -   -   -  -
P/RPS 1.49 1.23 0.56 0.00  -   -   -  -
  YoY % 21.14% 119.64% 0.00% - - - -
  Horiz. % 266.07% 219.64% 100.00% - - - -
P/EPS 21.05 13.62 5.56 0.00  -   -   -  -
  YoY % 54.55% 144.96% 0.00% - - - -
  Horiz. % 378.60% 244.96% 100.00% - - - -
EY 4.75 7.34 18.00 0.00  -   -   -  -
  YoY % -35.29% -59.22% 0.00% - - - -
  Horiz. % 26.39% 40.78% 100.00% - - - -
DY 2.31 3.15 3.88 0.00  -   -   -  -
  YoY % -26.67% -18.81% 0.00% - - - -
  Horiz. % 59.54% 81.19% 100.00% - - - -
P/NAPS 4.12 3.34 1.53 0.00  -   -   -  -
  YoY % 23.35% 118.30% 0.00% - - - -
  Horiz. % 269.28% 218.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS