Highlights

[GDB] YoY TTM 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 -     -4.52%    YoY -     -1.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18  -   -   -  CAGR
Revenue 374,034 357,894 258,233 169,552  -   -   -  30.15%
  YoY % 4.51% 38.59% 52.30% - - - -
  Horiz. % 220.60% 211.08% 152.30% 100.00% - - -
PBT 38,161 35,842 37,174 17,039  -   -   -  30.80%
  YoY % 6.47% -3.58% 118.17% - - - -
  Horiz. % 223.96% 210.35% 218.17% 100.00% - - -
Tax -10,531 -8,633 -8,841 -4,491  -   -   -  32.82%
  YoY % -21.99% 2.35% -96.86% - - - -
  Horiz. % 234.49% 192.23% 196.86% 100.00% - - -
NP 27,630 27,209 28,333 12,548  -   -   -  30.07%
  YoY % 1.55% -3.97% 125.80% - - - -
  Horiz. % 220.19% 216.84% 225.80% 100.00% - - -
NP to SH 28,762 27,816 28,333 12,548  -   -   -  31.82%
  YoY % 3.40% -1.82% 125.80% - - - -
  Horiz. % 229.22% 221.68% 225.80% 100.00% - - -
Tax Rate 27.60 % 24.09 % 23.78 % 26.36 %  -  %  -  %  -  % 1.54%
  YoY % 14.57% 1.30% -9.79% - - - -
  Horiz. % 104.70% 91.39% 90.21% 100.00% - - -
Total Cost 346,404 330,685 229,900 157,004  -   -   -  30.15%
  YoY % 4.75% 43.84% 46.43% - - - -
  Horiz. % 220.63% 210.62% 146.43% 100.00% - - -
Net Worth 137,499 118,749 106,250 70,972  -   -   -  24.64%
  YoY % 15.79% 11.76% 49.71% - - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18  -   -   -  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 % 43.46 % 44.94 % 21.23 % - %  -  %  -  %  -  % -
  YoY % -3.29% 111.68% 0.00% - - - -
  Horiz. % 204.71% 211.68% 100.00% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18  -   -   -  CAGR
Net Worth 137,499 118,749 106,250 70,972  -   -   -  24.64%
  YoY % 15.79% 11.76% 49.71% - - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
NOSH 625,000 625,000 625,000 506,944  -   -   -  7.22%
  YoY % 0.00% 0.00% 23.29% - - - -
  Horiz. % 123.29% 123.29% 123.29% 100.00% - - -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18  -   -   -  CAGR
NP Margin 7.39 % 7.60 % 10.97 % 7.40 %  -  %  -  %  -  % -0.05%
  YoY % -2.76% -30.72% 48.24% - - - -
  Horiz. % 99.86% 102.70% 148.24% 100.00% - - -
ROE 20.92 % 23.42 % 26.67 % 17.68 %  -  %  -  %  -  % 5.76%
  YoY % -10.67% -12.19% 50.85% - - - -
  Horiz. % 118.33% 132.47% 150.85% 100.00% - - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18  -   -   -  CAGR
RPS 59.85 57.26 41.32 33.45  -   -   -  21.38%
  YoY % 4.52% 38.58% 23.53% - - - -
  Horiz. % 178.92% 171.18% 123.53% 100.00% - - -
EPS 4.60 4.45 4.53 2.48  -   -   -  22.84%
  YoY % 3.37% -1.77% 82.66% - - - -
  Horiz. % 185.48% 179.44% 182.66% 100.00% - - -
DPS 2.00 2.00 0.96 0.00  -   -   -  -
  YoY % 0.00% 108.33% 0.00% - - - -
  Horiz. % 208.33% 208.33% 100.00% - - - -
NAPS 0.2200 0.1900 0.1700 0.1400  -   -   -  16.24%
  YoY % 15.79% 11.76% 21.43% - - - -
  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  -   -   -  CAGR
RPS 39.90 38.18 27.54 18.09  -   -   -  30.14%
  YoY % 4.50% 38.63% 52.24% - - - -
  Horiz. % 220.56% 211.06% 152.24% 100.00% - - -
EPS 3.07 2.97 3.02 1.34  -   -   -  31.80%
  YoY % 3.37% -1.66% 125.37% - - - -
  Horiz. % 229.10% 221.64% 225.37% 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 0.1467 0.1267 0.1133 0.0757  -   -   -  24.65%
  YoY % 15.79% 11.83% 49.67% - - - -
  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  -   -   -  CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18  -   -   -  -
Price 0.8400 0.4800 0.3000 0.2950  -   -   -  -
P/RPS 1.40 0.84 0.73 0.88  -   -   -  16.72%
  YoY % 66.67% 15.07% -17.05% - - - -
  Horiz. % 159.09% 95.45% 82.95% 100.00% - - -
P/EPS 18.25 10.79 6.62 11.92  -   -   -  15.24%
  YoY % 69.14% 62.99% -44.46% - - - -
  Horiz. % 153.10% 90.52% 55.54% 100.00% - - -
EY 5.48 9.27 15.11 8.39  -   -   -  -13.22%
  YoY % -40.88% -38.65% 80.10% - - - -
  Horiz. % 65.32% 110.49% 180.10% 100.00% - - -
DY 2.38 4.17 3.21 0.00  -   -   -  -
  YoY % -42.93% 29.91% 0.00% - - - -
  Horiz. % 74.14% 129.91% 100.00% - - - -
P/NAPS 3.82 2.53 1.76 2.11  -   -   -  21.86%
  YoY % 50.99% 43.75% -16.59% - - - -
  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  -   -   -  CAGR
Date 18/05/21 19/06/20 29/05/19 -  -   -   -  -
Price 0.8800 0.5700 0.2850 0.0000  -   -   -  -
P/RPS 1.47 1.00 0.69 0.00  -   -   -  -
  YoY % 47.00% 44.93% 0.00% - - - -
  Horiz. % 213.04% 144.93% 100.00% - - - -
P/EPS 19.12 12.81 6.29 0.00  -   -   -  -
  YoY % 49.26% 103.66% 0.00% - - - -
  Horiz. % 303.97% 203.66% 100.00% - - - -
EY 5.23 7.81 15.91 0.00  -   -   -  -
  YoY % -33.03% -50.91% 0.00% - - - -
  Horiz. % 32.87% 49.09% 100.00% - - - -
DY 2.27 3.51 3.38 0.00  -   -   -  -
  YoY % -35.33% 3.85% 0.00% - - - -
  Horiz. % 67.16% 103.85% 100.00% - - - -
P/NAPS 4.00 3.00 1.68 0.00  -   -   -  -
  YoY % 33.33% 78.57% 0.00% - - - -
  Horiz. % 238.10% 178.57% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS