[GDB] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.01%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 218,660 318,128 593,625 373,453 312,936 285,230 273,620 -3.66%
PBT 32,986 6,238 26,893 34,454 30,028 36,638 39,686 -3.03%
Tax -10,054 -2,381 -7,464 -8,485 -8,257 -8,430 -9,702 0.59%
NP 22,932 3,857 19,429 25,969 21,770 28,208 29,984 -4.36%
-
NP to SH 22,957 4,600 20,238 26,832 22,861 28,208 29,984 -4.34%
-
Tax Rate 30.48% 38.17% 27.75% 24.63% 27.50% 23.01% 24.45% -
Total Cost 195,728 314,270 574,196 347,484 291,165 257,022 243,636 -3.58%
-
Net Worth 187,152 159,375 159,375 140,625 125,000 112,500 93,772 12.19%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 8,750 8,333 8,333 7,814 -
Div Payout % - - - 32.61% 36.45% 29.54% 26.06% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 187,152 159,375 159,375 140,625 125,000 112,500 93,772 12.19%
NOSH 935,760 937,500 937,500 937,500 625,000 625,000 625,000 6.95%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.49% 1.21% 3.27% 6.95% 6.96% 9.89% 10.96% -
ROE 12.27% 2.89% 12.70% 19.08% 18.29% 25.07% 31.98% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.37 33.93 63.32 39.84 50.07 45.64 46.69 -10.88%
EPS 2.45 0.49 2.16 2.87 3.65 4.51 5.12 -11.54%
DPS 0.00 0.00 0.00 0.93 1.33 1.33 1.33 -
NAPS 0.20 0.17 0.17 0.15 0.20 0.18 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.38 34.02 63.47 39.93 33.46 30.50 29.26 -3.66%
EPS 2.45 0.49 2.16 2.87 2.44 3.02 3.21 -4.39%
DPS 0.00 0.00 0.00 0.94 0.89 0.89 0.84 -
NAPS 0.2001 0.1704 0.1704 0.1504 0.1337 0.1203 0.1003 12.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.31 0.205 0.17 0.475 0.62 0.325 0.35 -
P/RPS 1.33 0.60 0.27 1.19 1.24 0.71 0.75 10.00%
P/EPS 12.64 41.78 7.87 16.60 16.95 7.20 6.84 10.76%
EY 7.91 2.39 12.70 6.03 5.90 13.89 14.62 -9.72%
DY 0.00 0.00 0.00 1.96 2.15 4.10 3.81 -
P/NAPS 1.55 1.21 1.00 3.17 3.10 1.81 2.19 -5.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 20/11/23 29/11/22 18/11/21 19/11/20 20/11/19 23/11/18 -
Price 0.295 0.19 0.22 0.47 0.785 0.49 0.285 -
P/RPS 1.26 0.56 0.35 1.18 1.57 1.07 0.61 12.83%
P/EPS 12.02 38.72 10.19 16.42 21.46 10.86 5.57 13.66%
EY 8.32 2.58 9.81 6.09 4.66 9.21 17.95 -12.01%
DY 0.00 0.00 0.00 1.99 1.70 2.72 4.68 -
P/NAPS 1.47 1.12 1.29 3.13 3.93 2.72 1.78 -3.13%

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