[GDB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -22.01%
YoY- 42.0%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 182,184 315,118 632,934 383,648 277,584 271,412 298,934 -7.91%
PBT 17,192 5,004 29,996 35,948 24,876 36,542 41,726 -13.72%
Tax -4,850 -1,778 -8,324 -9,428 -6,706 -8,590 -10,270 -11.74%
NP 12,342 3,226 21,672 26,520 18,170 27,952 31,456 -14.42%
-
NP to SH 12,364 4,008 22,490 27,442 19,326 27,952 31,456 -14.40%
-
Tax Rate 28.21% 35.53% 27.75% 26.23% 26.96% 23.51% 24.61% -
Total Cost 169,842 311,892 611,262 357,128 259,414 243,460 267,478 -7.28%
-
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 8,798 12,500 12,500 113 -
Div Payout % - - - 32.06% 64.68% 44.72% 0.36% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
NOSH 937,500 937,500 937,500 937,500 625,000 625,000 625,000 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.77% 1.02% 3.42% 6.91% 6.55% 10.30% 10.52% -
ROE 6.94% 2.51% 14.99% 29.11% 15.46% 24.85% 37.03% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 19.43 33.61 67.51 61.05 44.41 43.43 52.79 -15.33%
EPS 1.32 0.42 2.40 4.36 3.10 4.48 5.56 -21.29%
DPS 0.00 0.00 0.00 1.40 2.00 2.00 0.02 -
NAPS 0.19 0.17 0.16 0.15 0.20 0.18 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 19.48 33.69 67.68 41.02 29.68 29.02 31.96 -7.91%
EPS 1.32 0.43 2.40 2.93 2.07 2.99 3.36 -14.40%
DPS 0.00 0.00 0.00 0.94 1.34 1.34 0.01 -
NAPS 0.1905 0.1704 0.1604 0.1008 0.1337 0.1203 0.0908 13.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.365 0.17 0.305 0.535 0.565 0.32 0.325 -
P/RPS 1.88 0.51 0.45 0.88 1.27 0.74 0.62 20.28%
P/EPS 27.68 39.76 12.71 12.25 18.27 7.16 5.85 29.53%
EY 3.61 2.51 7.87 8.16 5.47 13.98 17.09 -22.80%
DY 0.00 0.00 0.00 2.62 3.54 6.25 0.06 -
P/NAPS 1.92 1.00 1.91 3.57 2.83 1.78 2.17 -2.01%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 23/08/23 23/08/22 19/08/21 19/08/20 21/08/19 23/08/18 -
Price 0.32 0.225 0.225 0.405 0.545 0.31 0.41 -
P/RPS 1.65 0.67 0.33 0.66 1.23 0.71 0.78 13.28%
P/EPS 24.26 52.63 9.38 9.27 17.63 6.93 7.38 21.91%
EY 4.12 1.90 10.66 10.78 5.67 14.43 13.55 -17.98%
DY 0.00 0.00 0.00 3.46 3.67 6.45 0.05 -
P/NAPS 1.68 1.32 1.41 2.70 2.73 1.72 2.73 -7.76%

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