[GDB] QoQ 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- 11.09%
YoY- 47.65%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 95,910 38,908 99,884 108,844 78,217 70,949 64,757 29.83%
PBT 10,083 5,057 7,381 10,244 9,208 9,009 9,262 5.80%
Tax -2,840 -1,407 -1,946 -2,586 -2,028 -2,073 -2,222 17.72%
NP 7,243 3,650 5,435 7,658 7,180 6,936 7,040 1.90%
-
NP to SH 7,483 3,939 5,724 7,976 7,180 6,936 7,040 4.14%
-
Tax Rate 28.17% 27.82% 26.36% 25.24% 22.02% 23.01% 23.99% -
Total Cost 88,667 35,258 94,449 101,186 71,037 64,013 57,717 33.03%
-
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 - 6,250 - -
Div Payout % - 158.67% - 78.36% - 90.11% - -
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 7.55% 9.38% 5.44% 7.04% 9.18% 9.78% 10.87% -
ROE 5.99% 3.15% 4.82% 6.72% 6.38% 6.17% 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 15.35 6.23 15.98 17.42 12.51 11.35 10.36 29.87%
EPS 1.20 0.63 0.92 1.28 1.15 1.11 1.13 4.07%
DPS 0.00 1.00 0.00 1.00 0.00 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 10.25 4.16 10.68 11.64 8.36 7.59 6.92 29.84%
EPS 0.80 0.42 0.61 0.85 0.77 0.74 0.75 4.38%
DPS 0.00 0.67 0.00 0.67 0.00 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 4.04 9.08 3.00 3.53 2.60 2.82 2.90 24.65%
P/EPS 51.78 89.65 52.41 48.19 28.29 28.84 26.63 55.59%
EY 1.93 1.12 1.91 2.08 3.53 3.47 3.75 -35.70%
DY 0.00 1.77 0.00 1.63 0.00 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 5.12 8.75 3.57 3.70 3.92 2.73 2.75 51.17%
P/EPS 65.57 86.48 62.24 50.54 42.65 27.93 25.30 88.35%
EY 1.53 1.16 1.61 1.98 2.34 3.58 3.95 -46.77%
DY 0.00 1.83 0.00 1.55 0.00 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