[GDB] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.15%
YoY- -63.24%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 46,616 44,476 81,053 81,037 86,294 71,265 64,836 -19.75%
PBT 5,787 2,809 6,251 2,177 1,671 831 1,626 133.28%
Tax -1,624 -801 -810 -897 -519 -370 41 -
NP 4,163 2,008 5,441 1,280 1,152 461 1,667 84.17%
-
NP to SH 4,161 2,021 4,584 1,446 1,337 667 2,019 62.01%
-
Tax Rate 28.06% 28.52% 12.96% 41.20% 31.06% 44.52% -2.52% -
Total Cost 42,453 42,468 75,612 79,757 85,142 70,804 63,169 -23.29%
-
Net Worth 178,124 168,750 168,750 159,375 159,375 159,375 159,375 7.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 178,124 168,750 168,750 159,375 159,375 159,375 159,375 7.70%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.93% 4.51% 6.71% 1.58% 1.33% 0.65% 2.57% -
ROE 2.34% 1.20% 2.72% 0.91% 0.84% 0.42% 1.27% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.97 4.74 8.65 8.64 9.20 7.60 6.92 -19.81%
EPS 0.44 0.22 0.49 0.15 0.14 0.07 0.22 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.17 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.98 4.76 8.67 8.66 9.23 7.62 6.93 -19.78%
EPS 0.44 0.22 0.49 0.15 0.14 0.07 0.22 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1804 0.1804 0.1704 0.1704 0.1704 0.1704 7.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.365 0.255 0.185 0.205 0.17 0.215 0.235 -
P/RPS 7.34 5.38 2.14 2.37 1.85 2.83 3.40 67.11%
P/EPS 82.24 118.29 37.84 132.91 119.20 302.19 109.12 -17.19%
EY 1.22 0.85 2.64 0.75 0.84 0.33 0.92 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.42 1.03 1.21 1.00 1.26 1.38 24.65%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 28/02/24 20/11/23 23/08/23 24/05/23 27/02/23 -
Price 0.32 0.30 0.195 0.19 0.225 0.145 0.235 -
P/RPS 6.44 6.32 2.26 2.20 2.44 1.91 3.40 53.14%
P/EPS 72.10 139.16 39.88 123.18 157.77 203.80 109.12 -24.15%
EY 1.39 0.72 2.51 0.81 0.63 0.49 0.92 31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.67 1.08 1.12 1.32 0.85 1.38 14.02%

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