[GDB] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 77.44%
YoY- -18.95%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 280,090 234,702 213,923 205,215 0 -
PBT 25,841 22,521 27,479 29,765 0 -
Tax -6,364 -6,193 -6,323 -7,277 0 -
NP 19,477 16,328 21,156 22,488 0 -
-
NP to SH 20,124 17,146 21,156 22,488 0 -
-
Tax Rate 24.63% 27.50% 23.01% 24.45% - -
Total Cost 260,613 218,374 192,767 182,727 0 -
-
Net Worth 140,625 125,000 112,500 93,772 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 6,562 6,250 6,250 5,860 - -
Div Payout % 32.61% 36.45% 29.54% 26.06% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 140,625 125,000 112,500 93,772 0 -
NOSH 937,500 625,000 625,000 625,000 221,869 43.33%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.95% 6.96% 9.89% 10.96% 0.00% -
ROE 14.31% 13.72% 18.81% 23.98% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.88 37.55 34.23 35.01 0.00 -
EPS 2.15 2.74 3.38 3.84 0.00 -
DPS 0.70 1.00 1.00 1.00 0.00 -
NAPS 0.15 0.20 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.88 25.03 22.82 21.89 0.00 -
EPS 2.15 1.83 2.26 2.40 0.00 -
DPS 0.70 0.67 0.67 0.63 0.00 -
NAPS 0.15 0.1333 0.12 0.10 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.475 0.62 0.325 0.35 0.00 -
P/RPS 1.59 1.65 0.95 1.00 0.00 -
P/EPS 22.13 22.60 9.60 9.12 0.00 -
EY 4.52 4.42 10.42 10.96 0.00 -
DY 1.47 1.61 3.08 2.86 0.00 -
P/NAPS 3.17 3.10 1.81 2.19 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 18/11/21 19/11/20 20/11/19 23/11/18 - -
Price 0.47 0.785 0.49 0.285 0.00 -
P/RPS 1.57 2.09 1.43 0.81 0.00 -
P/EPS 21.90 28.61 14.48 7.43 0.00 -
EY 4.57 3.49 6.91 13.46 0.00 -
DY 1.49 1.27 2.04 3.51 0.00 -
P/NAPS 3.13 3.93 2.72 1.78 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