[GDB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.98%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 177,904 285,060 675,832 444,420 399,536 259,028 324,332 -9.51%
PBT 11,236 3,324 42,224 47,020 29,524 37,048 36,148 -17.68%
Tax -3,204 -1,480 -11,668 -12,860 -7,784 -8,888 -9,760 -16.92%
NP 8,032 1,844 30,556 34,160 21,740 28,160 26,388 -17.96%
-
NP to SH 8,084 2,668 31,220 35,188 22,896 28,160 26,388 -17.88%
-
Tax Rate 28.52% 44.52% 27.63% 27.35% 26.36% 23.99% 27.00% -
Total Cost 169,872 283,216 645,276 410,260 377,796 230,868 297,944 -8.93%
-
Net Worth 168,750 159,375 149,999 137,499 118,749 106,250 70,972 15.51%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 168,750 159,375 149,999 137,499 118,749 106,250 70,972 15.51%
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 625,000 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.51% 0.65% 4.52% 7.69% 5.44% 10.87% 8.14% -
ROE 4.79% 1.67% 20.81% 25.59% 19.28% 26.50% 37.18% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.98 30.41 72.09 71.11 63.93 41.44 63.98 -18.31%
EPS 0.88 0.28 3.32 5.64 3.68 4.52 5.20 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.22 0.19 0.17 0.14 4.27%
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.02 30.48 72.26 47.52 42.72 27.70 34.68 -9.51%
EPS 0.86 0.29 3.34 3.76 2.45 3.01 2.82 -17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1704 0.1604 0.147 0.127 0.1136 0.0759 15.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.255 0.215 0.415 0.84 0.48 0.30 0.295 -
P/RPS 1.34 0.71 0.58 1.18 0.75 0.72 0.46 19.48%
P/EPS 29.57 75.55 12.46 14.92 13.10 6.66 5.67 31.65%
EY 3.38 1.32 8.02 6.70 7.63 15.02 17.65 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.26 2.59 3.82 2.53 1.76 2.11 -6.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 18/05/22 18/05/21 19/06/20 29/05/19 23/05/18 -
Price 0.30 0.145 0.38 0.88 0.57 0.285 0.295 -
P/RPS 1.58 0.48 0.53 1.24 0.89 0.69 0.46 22.81%
P/EPS 34.79 50.95 11.41 15.63 15.56 6.33 5.67 35.26%
EY 2.87 1.96 8.76 6.40 6.43 15.81 17.65 -26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.85 2.38 4.00 3.00 1.68 2.11 -3.81%

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