[GDB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -72.73%
YoY- -11.28%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 510,055 445,219 316,467 168,958 424,924 280,090 191,824 91.58%
PBT 21,796 20,170 14,998 10,556 37,312 25,841 17,974 13.67%
Tax -5,557 -5,598 -4,162 -2,917 -9,521 -6,364 -4,714 11.55%
NP 16,239 14,572 10,836 7,639 27,791 19,477 13,260 14.42%
-
NP to SH 17,198 15,179 11,245 7,805 28,622 20,124 13,721 16.20%
-
Tax Rate 25.50% 27.75% 27.75% 27.63% 25.52% 24.63% 26.23% -
Total Cost 493,816 430,647 305,631 161,319 397,133 260,613 178,564 96.65%
-
Net Worth 159,375 159,375 149,999 149,999 149,999 140,625 94,265 41.78%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 13,124 6,562 4,399 -
Div Payout % - - - - 45.86% 32.61% 32.06% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 159,375 159,375 149,999 149,999 149,999 140,625 94,265 41.78%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.18% 3.27% 3.42% 4.52% 6.54% 6.95% 6.91% -
ROE 10.79% 9.52% 7.50% 5.20% 19.08% 14.31% 14.56% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.41 47.49 33.76 18.02 45.33 29.88 30.52 46.87%
EPS 1.83 1.62 1.20 0.83 3.05 2.15 2.18 -10.98%
DPS 0.00 0.00 0.00 0.00 1.40 0.70 0.70 -
NAPS 0.17 0.17 0.16 0.16 0.16 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.54 47.60 33.84 18.07 45.43 29.95 20.51 91.59%
EPS 1.84 1.62 1.20 0.83 3.06 2.15 1.47 16.09%
DPS 0.00 0.00 0.00 0.00 1.40 0.70 0.47 -
NAPS 0.1704 0.1704 0.1604 0.1604 0.1604 0.1504 0.1008 41.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.235 0.17 0.305 0.415 0.44 0.475 0.535 -
P/RPS 0.43 0.36 0.90 2.30 0.97 1.59 1.75 -60.66%
P/EPS 12.81 10.50 25.43 49.85 14.41 22.13 24.50 -35.02%
EY 7.81 9.52 3.93 2.01 6.94 4.52 4.08 53.98%
DY 0.00 0.00 0.00 0.00 3.18 1.47 1.31 -
P/NAPS 1.38 1.00 1.91 2.59 2.75 3.17 3.57 -46.84%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 23/08/22 18/05/22 25/02/22 18/11/21 19/08/21 -
Price 0.235 0.22 0.225 0.38 0.40 0.47 0.405 -
P/RPS 0.43 0.46 0.67 2.11 0.88 1.57 1.33 -52.79%
P/EPS 12.81 13.59 18.76 45.64 13.10 21.90 18.55 -21.81%
EY 7.81 7.36 5.33 2.19 7.63 4.57 5.39 27.96%
DY 0.00 0.00 0.00 0.00 3.50 1.49 1.73 -
P/NAPS 1.38 1.29 1.41 2.38 2.50 3.13 2.70 -35.99%

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