[GDB] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 217.01%
YoY- 127.04%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 72,903 46,616 44,476 81,053 81,037 86,294 71,265 1.52%
PBT 16,144 5,787 2,809 6,251 2,177 1,671 831 618.77%
Tax -5,116 -1,624 -801 -810 -897 -519 -370 473.33%
NP 11,028 4,163 2,008 5,441 1,280 1,152 461 725.44%
-
NP to SH 11,036 4,161 2,021 4,584 1,446 1,337 667 546.00%
-
Tax Rate 31.69% 28.06% 28.52% 12.96% 41.20% 31.06% 44.52% -
Total Cost 61,875 42,453 42,468 75,612 79,757 85,142 70,804 -8.57%
-
Net Worth 187,050 178,124 168,750 168,750 159,375 159,375 159,375 11.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 187,050 178,124 168,750 168,750 159,375 159,375 159,375 11.23%
NOSH 935,254 937,500 937,500 937,500 937,500 937,500 937,500 -0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 15.13% 8.93% 4.51% 6.71% 1.58% 1.33% 0.65% -
ROE 5.90% 2.34% 1.20% 2.72% 0.91% 0.84% 0.42% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.79 4.97 4.74 8.65 8.64 9.20 7.60 1.65%
EPS 1.18 0.44 0.22 0.49 0.15 0.14 0.07 554.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.17 0.17 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.79 4.98 4.76 8.67 8.66 9.23 7.62 1.47%
EPS 1.18 0.44 0.22 0.49 0.15 0.14 0.07 554.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1905 0.1804 0.1804 0.1704 0.1704 0.1704 11.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.31 0.365 0.255 0.185 0.205 0.17 0.215 -
P/RPS 3.98 7.34 5.38 2.14 2.37 1.85 2.83 25.44%
P/EPS 26.27 82.24 118.29 37.84 132.91 119.20 302.19 -80.28%
EY 3.81 1.22 0.85 2.64 0.75 0.84 0.33 408.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.92 1.42 1.03 1.21 1.00 1.26 14.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 23/05/24 28/02/24 20/11/23 23/08/23 24/05/23 -
Price 0.295 0.32 0.30 0.195 0.19 0.225 0.145 -
P/RPS 3.78 6.44 6.32 2.26 2.20 2.44 1.91 57.43%
P/EPS 25.00 72.10 139.16 39.88 123.18 157.77 203.80 -75.21%
EY 4.00 1.39 0.72 2.51 0.81 0.63 0.49 303.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 1.67 1.08 1.12 1.32 0.85 43.93%

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