[GDB] QoQ 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- 30.32%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 108,844 78,217 70,949 64,757 69,344 55,748 68,384 36.20%
PBT 10,244 9,208 9,009 9,262 7,184 8,902 11,826 -9.10%
Tax -2,586 -2,028 -2,073 -2,222 -1,782 -2,142 -2,695 -2.70%
NP 7,658 7,180 6,936 7,040 5,402 6,760 9,131 -11.03%
-
NP to SH 7,976 7,180 6,936 7,040 5,402 6,760 9,131 -8.59%
-
Tax Rate 25.24% 22.02% 23.01% 23.99% 24.81% 24.06% 22.79% -
Total Cost 101,186 71,037 64,013 57,717 63,942 48,988 59,253 42.73%
-
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 6,250 - 6,250 - 5,958 - 56 2198.25%
Div Payout % 78.36% - 90.11% - 110.31% - 0.62% -
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 7.04% 9.18% 9.78% 10.87% 7.79% 12.13% 13.35% -
ROE 6.72% 6.38% 6.17% 6.63% 5.33% 7.21% 10.75% -
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 17.42 12.51 11.35 10.36 11.64 9.51 12.08 27.55%
EPS 1.28 1.15 1.11 1.13 0.91 1.15 1.61 -14.14%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.01 2036.43%
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 11.64 8.36 7.59 6.92 7.41 5.96 7.31 36.24%
EPS 0.85 0.77 0.74 0.75 0.58 0.72 0.98 -9.02%
DPS 0.67 0.00 0.67 0.00 0.64 0.00 0.01 1537.03%
NAPS 0.127 0.1203 0.1203 0.1136 0.1083 0.1003 0.0908 24.99%
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 3.53 2.60 2.82 2.90 1.98 3.68 2.69 19.80%
P/EPS 48.19 28.29 28.84 26.63 25.37 30.34 20.16 78.49%
EY 2.08 3.53 3.47 3.75 3.94 3.30 4.96 -43.88%
DY 1.63 0.00 3.13 0.00 4.35 0.00 0.03 1324.13%
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 3.70 3.92 2.73 2.75 2.23 3.00 3.40 5.78%
P/EPS 50.54 42.65 27.93 25.30 28.68 24.71 25.43 57.87%
EY 1.98 2.34 3.58 3.95 3.49 4.05 3.93 -36.60%
DY 1.55 0.00 3.23 0.00 3.85 0.00 0.02 1703.40%
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