[GDB] QoQ Cumulative 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- 44.07%
YoY- -18.05%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 71,265 510,055 445,219 316,467 168,958 424,924 280,090 -59.88%
PBT 831 21,796 20,170 14,998 10,556 37,312 25,841 -89.90%
Tax -370 -5,557 -5,598 -4,162 -2,917 -9,521 -6,364 -85.01%
NP 461 16,239 14,572 10,836 7,639 27,791 19,477 -91.77%
-
NP to SH 667 17,198 15,179 11,245 7,805 28,622 20,124 -89.70%
-
Tax Rate 44.52% 25.50% 27.75% 27.75% 27.63% 25.52% 24.63% -
Total Cost 70,804 493,816 430,647 305,631 161,319 397,133 260,613 -58.08%
-
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 6,562 -
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 0.42% 10.79% 9.52% 7.50% 5.20% 19.08% 14.31% -
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 7.60 54.41 47.49 33.76 18.02 45.33 29.88 -59.88%
EPS 0.07 1.83 1.62 1.20 0.83 3.05 2.15 -89.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.70 -
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 7.62 54.54 47.60 33.84 18.07 45.43 29.95 -59.88%
EPS 0.07 1.84 1.62 1.20 0.83 3.06 2.15 -89.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.70 -
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 2.83 0.43 0.36 0.90 2.30 0.97 1.59 46.91%
P/EPS 302.19 12.81 10.50 25.43 49.85 14.41 22.13 472.21%
EY 0.33 7.81 9.52 3.93 2.01 6.94 4.52 -82.55%
DY 0.00 0.00 0.00 0.00 0.00 3.18 1.47 -
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 1.91 0.43 0.46 0.67 2.11 0.88 1.57 13.97%
P/EPS 203.80 12.81 13.59 18.76 45.64 13.10 21.90 343.02%
EY 0.49 7.81 7.36 5.33 2.19 7.63 4.57 -77.46%
DY 0.00 0.00 0.00 0.00 0.00 3.50 1.49 -
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