[GDB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.01%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 315,118 285,060 510,055 593,625 632,934 675,832 424,924 -18.11%
PBT 5,004 3,324 21,796 26,893 29,996 42,224 37,312 -73.89%
Tax -1,778 -1,480 -5,557 -7,464 -8,324 -11,668 -9,521 -67.42%
NP 3,226 1,844 16,239 19,429 21,672 30,556 27,791 -76.29%
-
NP to SH 4,008 2,668 17,198 20,238 22,490 31,220 28,622 -73.13%
-
Tax Rate 35.53% 44.52% 25.50% 27.75% 27.75% 27.63% 25.52% -
Total Cost 311,892 283,216 493,816 574,196 611,262 645,276 397,133 -14.91%
-
Net Worth 159,375 159,375 159,375 159,375 149,999 149,999 149,999 4.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 13,124 -
Div Payout % - - - - - - 45.86% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 159,375 159,375 159,375 159,375 149,999 149,999 149,999 4.13%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.02% 0.65% 3.18% 3.27% 3.42% 4.52% 6.54% -
ROE 2.51% 1.67% 10.79% 12.70% 14.99% 20.81% 19.08% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.61 30.41 54.41 63.32 67.51 72.09 45.33 -18.12%
EPS 0.42 0.28 1.83 2.16 2.40 3.32 3.05 -73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.69 30.48 54.54 63.47 67.68 72.26 45.43 -18.11%
EPS 0.43 0.29 1.84 2.16 2.40 3.34 3.06 -73.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.1704 0.1704 0.1704 0.1704 0.1604 0.1604 0.1604 4.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.17 0.215 0.235 0.17 0.305 0.415 0.44 -
P/RPS 0.51 0.71 0.43 0.27 0.45 0.58 0.97 -34.93%
P/EPS 39.76 75.55 12.81 7.87 12.71 12.46 14.41 97.08%
EY 2.51 1.32 7.81 12.70 7.87 8.02 6.94 -49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 1.00 1.26 1.38 1.00 1.91 2.59 2.75 -49.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 27/02/23 29/11/22 23/08/22 18/05/22 25/02/22 -
Price 0.225 0.145 0.235 0.22 0.225 0.38 0.40 -
P/RPS 0.67 0.48 0.43 0.35 0.33 0.53 0.88 -16.66%
P/EPS 52.63 50.95 12.81 10.19 9.38 11.41 13.10 153.36%
EY 1.90 1.96 7.81 9.81 10.66 8.76 7.63 -60.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
P/NAPS 1.32 0.85 1.38 1.29 1.41 2.38 2.50 -34.74%

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