[GDB] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.28%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 510,055 424,924 362,813 322,767 274,559 296,812 276,906 10.71%
PBT 21,796 37,312 33,787 37,723 36,949 30,502 21,424 0.28%
Tax -5,557 -9,521 -9,262 -8,909 -9,059 -7,984 -5,332 0.69%
NP 16,239 27,791 24,525 28,814 27,890 22,518 16,092 0.15%
-
NP to SH 17,198 28,622 25,689 29,132 27,890 22,518 14,244 3.18%
-
Tax Rate 25.50% 25.52% 27.41% 23.62% 24.52% 26.18% 24.89% -
Total Cost 493,816 397,133 338,288 293,953 246,669 274,294 260,814 11.22%
-
Net Worth 159,375 149,999 131,249 118,749 101,301 40,031 401,583 -14.26%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 13,124 12,500 12,500 11,917 - - -
Div Payout % - 45.86% 48.66% 42.91% 42.73% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 159,375 149,999 131,249 118,749 101,301 40,031 401,583 -14.26%
NOSH 937,500 937,500 625,000 625,000 625,000 500,400 221,869 27.13%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.18% 6.54% 6.76% 8.93% 10.16% 7.59% 5.81% -
ROE 10.79% 19.08% 19.57% 24.53% 27.53% 56.25% 3.55% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 54.41 45.33 58.05 51.64 46.08 59.31 124.81 -12.91%
EPS 1.83 3.05 4.11 4.66 4.68 4.50 6.42 -18.86%
DPS 0.00 1.40 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.17 0.16 0.21 0.19 0.17 0.08 1.81 -32.56%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 54.54 45.43 38.79 34.51 29.36 31.74 29.61 10.71%
EPS 1.84 3.06 2.75 3.11 2.98 2.41 1.52 3.23%
DPS 0.00 1.40 1.34 1.34 1.27 0.00 0.00 -
NAPS 0.1704 0.1604 0.1403 0.127 0.1083 0.0428 0.4294 -14.27%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - - -
Price 0.235 0.44 0.935 0.615 0.23 0.00 0.00 -
P/RPS 0.43 0.97 1.61 1.19 0.50 0.00 0.00 -
P/EPS 12.81 14.41 22.75 13.19 4.91 0.00 0.00 -
EY 7.81 6.94 4.40 7.58 20.35 0.00 0.00 -
DY 0.00 3.18 2.14 3.25 8.70 0.00 0.00 -
P/NAPS 1.38 2.75 4.45 3.24 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 28/02/20 22/02/19 22/03/18 - -
Price 0.235 0.40 0.865 0.645 0.26 0.00 0.00 -
P/RPS 0.43 0.88 1.49 1.25 0.56 0.00 0.00 -
P/EPS 12.81 13.10 21.05 13.84 5.56 0.00 0.00 -
EY 7.81 7.63 4.75 7.23 18.00 0.00 0.00 -
DY 0.00 3.50 2.31 3.10 7.69 0.00 0.00 -
P/NAPS 1.38 2.50 4.12 3.39 1.53 0.00 0.00 -

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