[GDB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.67%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 316,467 168,958 424,924 280,090 191,824 111,105 362,813 -8.73%
PBT 14,998 10,556 37,312 25,841 17,974 11,755 33,787 -41.89%
Tax -4,162 -2,917 -9,521 -6,364 -4,714 -3,215 -9,262 -41.41%
NP 10,836 7,639 27,791 19,477 13,260 8,540 24,525 -42.07%
-
NP to SH 11,245 7,805 28,622 20,124 13,721 8,797 25,689 -42.43%
-
Tax Rate 27.75% 27.63% 25.52% 24.63% 26.23% 27.35% 27.41% -
Total Cost 305,631 161,319 397,133 260,613 178,564 102,565 338,288 -6.56%
-
Net Worth 149,999 149,999 149,999 140,625 94,265 137,499 131,249 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 13,124 6,562 4,399 - 12,500 -
Div Payout % - - 45.86% 32.61% 32.06% - 48.66% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 149,999 149,999 149,999 140,625 94,265 137,499 131,249 9.33%
NOSH 937,500 937,500 937,500 937,500 937,500 625,000 625,000 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.42% 4.52% 6.54% 6.95% 6.91% 7.69% 6.76% -
ROE 7.50% 5.20% 19.08% 14.31% 14.56% 6.40% 19.57% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.76 18.02 45.33 29.88 30.52 17.78 58.05 -30.39%
EPS 1.20 0.83 3.05 2.15 2.18 1.41 4.11 -56.08%
DPS 0.00 0.00 1.40 0.70 0.70 0.00 2.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.22 0.21 -16.62%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.84 18.07 45.43 29.95 20.51 11.88 38.79 -8.72%
EPS 1.20 0.83 3.06 2.15 1.47 0.94 2.75 -42.55%
DPS 0.00 0.00 1.40 0.70 0.47 0.00 1.34 -
NAPS 0.1604 0.1604 0.1604 0.1504 0.1008 0.147 0.1403 9.36%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.305 0.415 0.44 0.475 0.535 0.84 0.935 -
P/RPS 0.90 2.30 0.97 1.59 1.75 4.73 1.61 -32.21%
P/EPS 25.43 49.85 14.41 22.13 24.50 59.68 22.75 7.72%
EY 3.93 2.01 6.94 4.52 4.08 1.68 4.40 -7.27%
DY 0.00 0.00 3.18 1.47 1.31 0.00 2.14 -
P/NAPS 1.91 2.59 2.75 3.17 3.57 3.82 4.45 -43.18%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 18/05/22 25/02/22 18/11/21 19/08/21 18/05/21 26/02/21 -
Price 0.225 0.38 0.40 0.47 0.405 0.88 0.865 -
P/RPS 0.67 2.11 0.88 1.57 1.33 4.95 1.49 -41.39%
P/EPS 18.76 45.64 13.10 21.90 18.55 62.52 21.05 -7.41%
EY 5.33 2.19 7.63 4.57 5.39 1.60 4.75 8.00%
DY 0.00 0.00 3.50 1.49 1.73 0.00 2.31 -
P/NAPS 1.41 2.38 2.50 3.13 2.70 4.00 4.12 -51.16%

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