[GDB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -21.41%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 285,060 675,832 444,420 399,536 259,028 324,332 0 -
PBT 3,324 42,224 47,020 29,524 37,048 36,148 0 -
Tax -1,480 -11,668 -12,860 -7,784 -8,888 -9,760 0 -
NP 1,844 30,556 34,160 21,740 28,160 26,388 0 -
-
NP to SH 2,668 31,220 35,188 22,896 28,160 26,388 0 -
-
Tax Rate 44.52% 27.63% 27.35% 26.36% 23.99% 27.00% - -
Total Cost 283,216 645,276 410,260 377,796 230,868 297,944 0 -
-
Net Worth 159,375 149,999 137,499 118,749 106,250 70,972 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 159,375 149,999 137,499 118,749 106,250 70,972 0 -
NOSH 937,500 937,500 625,000 625,000 625,000 625,000 221,869 27.13%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.65% 4.52% 7.69% 5.44% 10.87% 8.14% 0.00% -
ROE 1.67% 20.81% 25.59% 19.28% 26.50% 37.18% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.41 72.09 71.11 63.93 41.44 63.98 0.00 -
EPS 0.28 3.32 5.64 3.68 4.52 5.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.22 0.19 0.17 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.48 72.26 47.52 42.72 27.70 34.68 0.00 -
EPS 0.29 3.34 3.76 2.45 3.01 2.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1604 0.147 0.127 0.1136 0.0759 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.215 0.415 0.84 0.48 0.30 0.295 0.00 -
P/RPS 0.71 0.58 1.18 0.75 0.72 0.46 0.00 -
P/EPS 75.55 12.46 14.92 13.10 6.66 5.67 0.00 -
EY 1.32 8.02 6.70 7.63 15.02 17.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.59 3.82 2.53 1.76 2.11 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 18/05/22 18/05/21 19/06/20 29/05/19 23/05/18 - -
Price 0.145 0.38 0.88 0.57 0.285 0.295 0.00 -
P/RPS 0.48 0.53 1.24 0.89 0.69 0.46 0.00 -
P/EPS 50.95 11.41 15.63 15.56 6.33 5.67 0.00 -
EY 1.96 8.76 6.40 6.43 15.81 17.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.38 4.00 3.00 1.68 2.11 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