[GDB] QoQ Cumulative 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- 34.98%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 157,559 71,265 510,055 445,219 316,467 168,958 424,924 -48.48%
PBT 2,502 831 21,796 20,170 14,998 10,556 37,312 -83.57%
Tax -889 -370 -5,557 -5,598 -4,162 -2,917 -9,521 -79.50%
NP 1,613 461 16,239 14,572 10,836 7,639 27,791 -85.08%
-
NP to SH 2,004 667 17,198 15,179 11,245 7,805 28,622 -83.09%
-
Tax Rate 35.53% 44.52% 25.50% 27.75% 27.75% 27.63% 25.52% -
Total Cost 155,946 70,804 493,816 430,647 305,631 161,319 397,133 -46.46%
-
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 1.26% 0.42% 10.79% 9.52% 7.50% 5.20% 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 16.81 7.60 54.41 47.49 33.76 18.02 45.33 -48.47%
EPS 0.21 0.07 1.83 1.62 1.20 0.83 3.05 -83.28%
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 16.85 7.62 54.54 47.60 33.84 18.07 45.43 -48.47%
EPS 0.21 0.07 1.84 1.62 1.20 0.83 3.06 -83.31%
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 1.01 2.83 0.43 0.36 0.90 2.30 0.97 2.73%
P/EPS 79.53 302.19 12.81 10.50 25.43 49.85 14.41 213.28%
EY 1.26 0.33 7.81 9.52 3.93 2.01 6.94 -68.03%
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 1.34 1.91 0.43 0.46 0.67 2.11 0.88 32.45%
P/EPS 105.26 203.80 12.81 13.59 18.76 45.64 13.10 302.70%
EY 0.95 0.49 7.81 7.36 5.33 2.19 7.63 -75.16%
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