[GDB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.76%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 322,767 213,923 135,706 64,757 274,559 205,215 149,467 66.83%
PBT 37,723 27,479 18,271 9,262 36,949 29,765 20,863 48.25%
Tax -8,909 -6,323 -4,295 -2,222 -9,059 -7,277 -5,135 44.24%
NP 28,814 21,156 13,976 7,040 27,890 22,488 15,728 49.55%
-
NP to SH 29,132 21,156 13,976 7,040 27,890 22,488 15,728 50.65%
-
Tax Rate 23.62% 23.01% 23.51% 23.99% 24.52% 24.45% 24.61% -
Total Cost 293,953 192,767 121,730 57,717 246,669 182,727 133,739 68.80%
-
Net Worth 118,749 112,500 112,500 106,250 101,301 93,772 84,944 24.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 12,500 6,250 6,250 - 11,917 5,860 56 3543.64%
Div Payout % 42.91% 29.54% 44.72% - 42.73% 26.06% 0.36% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 118,749 112,500 112,500 106,250 101,301 93,772 84,944 24.94%
NOSH 625,000 625,000 625,000 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.93% 9.89% 10.30% 10.87% 10.16% 10.96% 10.52% -
ROE 24.53% 18.81% 12.42% 6.63% 27.53% 23.98% 18.52% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 51.64 34.23 21.71 10.36 46.08 35.01 26.39 56.25%
EPS 4.66 3.38 2.24 1.13 4.68 3.84 2.78 40.97%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 0.01 3287.10%
NAPS 0.19 0.18 0.18 0.17 0.17 0.16 0.15 17.01%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.43 22.82 14.48 6.91 29.29 21.89 15.94 66.86%
EPS 3.11 2.26 1.49 0.75 2.97 2.40 1.68 50.59%
DPS 1.33 0.67 0.67 0.00 1.27 0.63 0.01 2482.45%
NAPS 0.1267 0.12 0.12 0.1133 0.1081 0.10 0.0906 24.97%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.615 0.325 0.32 0.30 0.23 0.35 0.325 -
P/RPS 1.19 0.95 1.47 2.90 0.50 1.00 1.23 -2.17%
P/EPS 13.19 9.60 14.31 26.63 4.91 9.12 11.70 8.29%
EY 7.58 10.42 6.99 3.75 20.35 10.96 8.55 -7.69%
DY 3.25 3.08 3.13 0.00 8.70 2.86 0.03 2153.21%
P/NAPS 3.24 1.81 1.78 1.76 1.35 2.19 2.17 30.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 29/05/19 22/02/19 23/11/18 23/08/18 -
Price 0.645 0.49 0.31 0.285 0.26 0.285 0.41 -
P/RPS 1.25 1.43 1.43 2.75 0.56 0.81 1.55 -13.32%
P/EPS 13.84 14.48 13.86 25.30 5.56 7.43 14.76 -4.18%
EY 7.23 6.91 7.21 3.95 18.00 13.46 6.77 4.46%
DY 3.10 2.04 3.23 0.00 7.69 3.51 0.02 2759.11%
P/NAPS 3.39 2.72 1.72 1.68 1.53 1.78 2.73 15.48%

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