[GDB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 37.7%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 234,702 138,792 99,884 322,767 213,923 135,706 64,757 135.39%
PBT 22,521 12,438 7,381 37,723 27,479 18,271 9,262 80.53%
Tax -6,193 -3,353 -1,946 -8,909 -6,323 -4,295 -2,222 97.67%
NP 16,328 9,085 5,435 28,814 21,156 13,976 7,040 74.94%
-
NP to SH 17,146 9,663 5,724 29,132 21,156 13,976 7,040 80.72%
-
Tax Rate 27.50% 26.96% 26.36% 23.62% 23.01% 23.51% 23.99% -
Total Cost 218,374 129,707 94,449 293,953 192,767 121,730 57,717 142.22%
-
Net Worth 125,000 125,000 118,749 118,749 112,500 112,500 106,250 11.41%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,250 6,250 - 12,500 6,250 6,250 - -
Div Payout % 36.45% 64.68% - 42.91% 29.54% 44.72% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 125,000 125,000 118,749 118,749 112,500 112,500 106,250 11.41%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.96% 6.55% 5.44% 8.93% 9.89% 10.30% 10.87% -
ROE 13.72% 7.73% 4.82% 24.53% 18.81% 12.42% 6.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.55 22.21 15.98 51.64 34.23 21.71 10.36 135.40%
EPS 2.74 1.55 0.92 4.66 3.38 2.24 1.13 80.19%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.18 0.18 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 625,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.09 14.84 10.68 34.51 22.87 14.51 6.92 135.45%
EPS 1.83 1.03 0.61 3.11 2.26 1.49 0.75 80.94%
DPS 0.67 0.67 0.00 1.34 0.67 0.67 0.00 -
NAPS 0.1337 0.1337 0.127 0.127 0.1203 0.1203 0.1136 11.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.62 0.565 0.48 0.615 0.325 0.32 0.30 -
P/RPS 1.65 2.54 3.00 1.19 0.95 1.47 2.90 -31.26%
P/EPS 22.60 36.54 52.41 13.19 9.60 14.31 26.63 -10.33%
EY 4.42 2.74 1.91 7.58 10.42 6.99 3.75 11.54%
DY 1.61 1.77 0.00 3.25 3.08 3.13 0.00 -
P/NAPS 3.10 2.83 2.53 3.24 1.81 1.78 1.76 45.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 19/06/20 28/02/20 20/11/19 21/08/19 29/05/19 -
Price 0.785 0.545 0.57 0.645 0.49 0.31 0.285 -
P/RPS 2.09 2.45 3.57 1.25 1.43 1.43 2.75 -16.67%
P/EPS 28.61 35.25 62.24 13.84 14.48 13.86 25.30 8.51%
EY 3.49 2.84 1.61 7.23 6.91 7.21 3.95 -7.90%
DY 1.27 1.83 0.00 3.10 2.04 3.23 0.00 -
P/NAPS 3.93 2.73 3.00 3.39 2.72 1.72 1.68 75.94%

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