[GDB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.63%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 549,567 482,777 424,924 408,201 415,845 374,034 362,813 31.99%
PBT 34,336 36,113 37,312 37,107 39,323 38,161 33,787 1.08%
Tax -8,969 -9,223 -9,521 -9,433 -10,623 -10,531 -9,262 -2.12%
NP 25,367 26,890 27,791 27,674 28,700 27,630 24,525 2.28%
-
NP to SH 26,146 27,630 28,622 28,667 29,747 28,762 25,689 1.18%
-
Tax Rate 26.12% 25.54% 25.52% 25.42% 27.01% 27.60% 27.41% -
Total Cost 524,200 455,887 397,133 380,527 387,145 346,404 338,288 34.01%
-
Net Worth 149,999 149,999 149,999 140,625 94,265 137,499 131,249 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,562 10,961 10,961 10,649 10,649 12,500 12,500 -35.00%
Div Payout % 25.10% 39.67% 38.30% 37.15% 35.80% 43.46% 48.66% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 149,999 149,999 149,999 140,625 94,265 137,499 131,249 9.33%
NOSH 937,500 937,500 937,500 937,500 937,500 625,000 625,000 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.62% 5.57% 6.54% 6.78% 6.90% 7.39% 6.76% -
ROE 17.43% 18.42% 19.08% 20.39% 31.56% 20.92% 19.57% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.62 51.50 45.33 43.54 66.17 59.85 58.05 0.65%
EPS 2.79 2.95 3.05 3.06 4.73 4.60 4.11 -22.81%
DPS 0.70 1.17 1.17 1.14 1.70 2.00 2.00 -50.43%
NAPS 0.16 0.16 0.16 0.15 0.15 0.22 0.21 -16.62%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.76 51.62 45.43 43.65 44.46 39.99 38.79 31.99%
EPS 2.80 2.95 3.06 3.07 3.18 3.08 2.75 1.21%
DPS 0.70 1.17 1.17 1.14 1.14 1.34 1.34 -35.21%
NAPS 0.1604 0.1604 0.1604 0.1504 0.1008 0.147 0.1403 9.36%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.305 0.415 0.44 0.475 0.535 0.84 0.935 -
P/RPS 0.52 0.81 0.97 1.09 0.81 1.40 1.61 -53.02%
P/EPS 10.94 14.08 14.41 15.53 11.30 18.25 22.75 -38.70%
EY 9.14 7.10 6.94 6.44 8.85 5.48 4.40 63.02%
DY 2.30 2.82 2.66 2.39 3.18 2.38 2.14 4.93%
P/NAPS 1.91 2.59 2.75 3.17 3.57 3.82 4.45 -43.18%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 18/05/22 25/02/22 18/11/21 19/08/21 18/05/21 26/02/21 -
Price 0.225 0.38 0.40 0.47 0.405 0.88 0.865 -
P/RPS 0.38 0.74 0.88 1.08 0.61 1.47 1.49 -59.88%
P/EPS 8.07 12.89 13.10 15.37 8.56 19.12 21.05 -47.31%
EY 12.40 7.76 7.63 6.51 11.69 5.23 4.75 89.92%
DY 3.11 3.08 2.92 2.42 4.20 2.27 2.31 21.99%
P/NAPS 1.41 2.38 2.50 3.13 2.70 4.00 4.12 -51.16%

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