[GDB] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -27.96%
YoY- -18.05%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 285,060 510,055 593,625 632,934 675,832 424,924 373,453 -16.49%
PBT 3,324 21,796 26,893 29,996 42,224 37,312 34,454 -78.99%
Tax -1,480 -5,557 -7,464 -8,324 -11,668 -9,521 -8,485 -68.81%
NP 1,844 16,239 19,429 21,672 30,556 27,791 25,969 -82.87%
-
NP to SH 2,668 17,198 20,238 22,490 31,220 28,622 26,832 -78.56%
-
Tax Rate 44.52% 25.50% 27.75% 27.75% 27.63% 25.52% 24.63% -
Total Cost 283,216 493,816 574,196 611,262 645,276 397,133 347,484 -12.75%
-
Net Worth 159,375 159,375 159,375 149,999 149,999 149,999 140,625 8.71%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - 13,124 8,750 -
Div Payout % - - - - - 45.86% 32.61% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 159,375 159,375 159,375 149,999 149,999 149,999 140,625 8.71%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.65% 3.18% 3.27% 3.42% 4.52% 6.54% 6.95% -
ROE 1.67% 10.79% 12.70% 14.99% 20.81% 19.08% 19.08% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.41 54.41 63.32 67.51 72.09 45.33 39.84 -16.49%
EPS 0.28 1.83 2.16 2.40 3.32 3.05 2.87 -78.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.93 -
NAPS 0.17 0.17 0.17 0.16 0.16 0.16 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.48 54.54 63.47 67.68 72.26 45.43 39.93 -16.48%
EPS 0.29 1.84 2.16 2.40 3.34 3.06 2.87 -78.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.94 -
NAPS 0.1704 0.1704 0.1704 0.1604 0.1604 0.1604 0.1504 8.68%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.215 0.235 0.17 0.305 0.415 0.44 0.475 -
P/RPS 0.71 0.43 0.27 0.45 0.58 0.97 1.19 -29.15%
P/EPS 75.55 12.81 7.87 12.71 12.46 14.41 16.60 174.88%
EY 1.32 7.81 12.70 7.87 8.02 6.94 6.03 -63.71%
DY 0.00 0.00 0.00 0.00 0.00 3.18 1.96 -
P/NAPS 1.26 1.38 1.00 1.91 2.59 2.75 3.17 -45.97%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 27/02/23 29/11/22 23/08/22 18/05/22 25/02/22 18/11/21 -
Price 0.145 0.235 0.22 0.225 0.38 0.40 0.47 -
P/RPS 0.48 0.43 0.35 0.33 0.53 0.88 1.18 -45.13%
P/EPS 50.95 12.81 10.19 9.38 11.41 13.10 16.42 112.88%
EY 1.96 7.81 9.81 10.66 8.76 7.63 6.09 -53.06%
DY 0.00 0.00 0.00 0.00 0.00 3.50 1.99 -
P/NAPS 0.85 1.38 1.29 1.41 2.38 2.50 3.13 -58.09%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment