[GDB] QoQ TTM 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- -31.27%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 253,182 292,860 319,649 303,432 351,147 412,362 510,055 -37.33%
PBT 17,024 12,908 10,930 6,305 9,300 12,071 21,796 -15.20%
Tax -4,132 -3,027 -2,596 -1,745 -2,284 -3,010 -5,557 -17.93%
NP 12,892 9,881 8,334 4,560 7,016 9,061 16,239 -14.27%
-
NP to SH 12,212 9,388 8,034 5,469 7,957 10,060 17,198 -20.42%
-
Tax Rate 24.27% 23.45% 23.75% 27.68% 24.56% 24.94% 25.50% -
Total Cost 240,290 282,979 311,315 298,872 344,131 403,301 493,816 -38.16%
-
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 5.09% 3.37% 2.61% 1.50% 2.00% 2.20% 3.18% -
ROE 6.86% 5.56% 4.76% 3.43% 4.99% 6.31% 10.79% -
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 27.01 31.24 34.10 32.37 37.46 43.99 54.41 -37.33%
EPS 1.30 1.00 0.86 0.58 0.85 1.07 1.83 -20.40%
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 27.07 31.31 34.18 32.44 37.55 44.09 54.54 -37.33%
EPS 1.31 1.00 0.86 0.58 0.85 1.08 1.84 -20.28%
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 1.35 0.82 0.54 0.63 0.45 0.49 0.43 114.55%
P/EPS 28.02 25.46 21.59 35.14 20.03 20.04 12.81 68.58%
EY 3.57 3.93 4.63 2.85 4.99 4.99 7.81 -40.68%
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 1.18 0.96 0.57 0.59 0.60 0.33 0.43 96.12%
P/EPS 24.57 29.96 22.75 32.57 26.51 13.51 12.81 54.43%
EY 4.07 3.34 4.39 3.07 3.77 7.40 7.81 -35.26%
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