[GDB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 17.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 274,559 273,620 298,934 324,332 296,812 0 0 -
PBT 36,949 39,686 41,726 36,148 30,502 0 0 -
Tax -9,059 -9,702 -10,270 -9,760 -7,984 0 0 -
NP 27,890 29,984 31,456 26,388 22,518 0 0 -
-
NP to SH 27,890 29,984 31,456 26,388 22,518 0 0 -
-
Tax Rate 24.52% 24.45% 24.61% 27.00% 26.18% - - -
Total Cost 246,669 243,636 267,478 297,944 274,294 0 0 -
-
Net Worth 101,301 93,772 84,944 70,972 40,031 0 0 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,917 7,814 113 - - - - -
Div Payout % 42.73% 26.06% 0.36% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,301 93,772 84,944 70,972 40,031 0 0 -
NOSH 625,000 625,000 625,000 625,000 500,400 221,869 221,869 99.08%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.16% 10.96% 10.52% 8.14% 7.59% 0.00% 0.00% -
ROE 27.53% 31.98% 37.03% 37.18% 56.25% 0.00% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.08 46.69 52.79 63.98 59.31 0.00 0.00 -
EPS 4.68 5.12 5.56 5.20 4.50 0.00 0.00 -
DPS 2.00 1.33 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.08 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.36 29.26 31.96 34.68 31.74 0.00 0.00 -
EPS 2.98 3.21 3.36 2.82 2.41 0.00 0.00 -
DPS 1.27 0.84 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1003 0.0908 0.0759 0.0428 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 - - - -
Price 0.23 0.35 0.325 0.295 0.00 0.00 0.00 -
P/RPS 0.50 0.75 0.62 0.46 0.00 0.00 0.00 -
P/EPS 4.91 6.84 5.85 5.67 0.00 0.00 0.00 -
EY 20.35 14.62 17.09 17.65 0.00 0.00 0.00 -
DY 8.70 3.81 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.19 2.17 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 23/11/18 23/08/18 23/05/18 22/03/18 - - -
Price 0.26 0.285 0.41 0.295 0.00 0.00 0.00 -
P/RPS 0.56 0.61 0.78 0.46 0.00 0.00 0.00 -
P/EPS 5.56 5.57 7.38 5.67 0.00 0.00 0.00 -
EY 18.00 17.95 13.55 17.65 0.00 0.00 0.00 -
DY 7.69 4.68 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.78 2.73 2.11 0.00 0.00 0.00 -

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 ⃤ & 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