[GDB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 14.77%
YoY- -77.27%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 182,184 177,904 319,649 318,128 315,118 285,060 510,055 -49.68%
PBT 17,192 11,236 10,930 6,238 5,004 3,324 21,796 -14.64%
Tax -4,850 -3,204 -2,596 -2,381 -1,778 -1,480 -5,557 -8.68%
NP 12,342 8,032 8,334 3,857 3,226 1,844 16,239 -16.73%
-
NP to SH 12,364 8,084 8,034 4,600 4,008 2,668 17,198 -19.76%
-
Tax Rate 28.21% 28.52% 23.75% 38.17% 35.53% 44.52% 25.50% -
Total Cost 169,842 169,872 311,315 314,270 311,892 283,216 493,816 -50.94%
-
Net Worth 178,124 168,750 168,750 159,375 159,375 159,375 159,375 7.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 178,124 168,750 168,750 159,375 159,375 159,375 159,375 7.70%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.77% 4.51% 2.61% 1.21% 1.02% 0.65% 3.18% -
ROE 6.94% 4.79% 4.76% 2.89% 2.51% 1.67% 10.79% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 19.43 18.98 34.10 33.93 33.61 30.41 54.41 -49.69%
EPS 1.32 0.88 0.86 0.49 0.42 0.28 1.83 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.17 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 19.48 19.02 34.18 34.02 33.69 30.48 54.54 -49.69%
EPS 1.32 0.86 0.86 0.49 0.43 0.29 1.84 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1804 0.1804 0.1704 0.1704 0.1704 0.1704 7.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.365 0.255 0.185 0.205 0.17 0.215 0.235 -
P/RPS 1.88 1.34 0.54 0.60 0.51 0.71 0.43 167.61%
P/EPS 27.68 29.57 21.59 41.78 39.76 75.55 12.81 67.21%
EY 3.61 3.38 4.63 2.39 2.51 1.32 7.81 -40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.42 1.03 1.21 1.00 1.26 1.38 24.65%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 28/02/24 20/11/23 23/08/23 24/05/23 27/02/23 -
Price 0.32 0.30 0.195 0.19 0.225 0.145 0.235 -
P/RPS 1.65 1.58 0.57 0.56 0.67 0.48 0.43 145.30%
P/EPS 24.26 34.79 22.75 38.72 52.63 50.95 12.81 53.13%
EY 4.12 2.87 4.39 2.58 1.90 1.96 7.81 -34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.67 1.08 1.12 1.32 0.85 1.38 14.02%

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