[GDB] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.15%
YoY- -63.24%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
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 72,903 81,037 128,752 88,266 95,910 78,217 55,748 4.56%
PBT 16,144 2,177 5,172 7,867 10,083 9,208 8,902 10.42%
Tax -5,116 -897 -1,436 -1,650 -2,840 -2,028 -2,142 15.60%
NP 11,028 1,280 3,736 6,217 7,243 7,180 6,760 8.49%
-
NP to SH 11,036 1,446 3,934 6,403 7,483 7,180 6,760 8.50%
-
Tax Rate 31.69% 41.20% 27.76% 20.97% 28.17% 22.02% 24.06% -
Total Cost 61,875 79,757 125,016 82,049 88,667 71,037 48,988 3.96%
-
Net Worth 187,050 159,375 159,375 140,625 125,000 112,500 93,772 12.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 187,050 159,375 159,375 140,625 125,000 112,500 93,772 12.18%
NOSH 935,254 937,500 937,500 937,500 625,000 625,000 625,000 6.94%
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 15.13% 1.58% 2.90% 7.04% 7.55% 9.18% 12.13% -
ROE 5.90% 0.91% 2.47% 4.55% 5.99% 6.38% 7.21% -
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 7.79 8.64 13.73 9.42 15.35 12.51 9.51 -3.26%
EPS 1.18 0.15 0.42 0.68 1.20 1.15 1.15 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.79 8.66 13.77 9.44 10.25 8.36 5.96 4.55%
EPS 1.18 0.15 0.42 0.68 0.80 0.77 0.72 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1704 0.1704 0.1504 0.1337 0.1203 0.1003 12.17%
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 3.98 2.37 1.24 5.05 4.04 2.60 3.68 1.31%
P/EPS 26.27 132.91 40.51 69.55 51.78 28.29 30.34 -2.36%
EY 3.81 0.75 2.47 1.44 1.93 3.53 3.30 2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.78 2.20 1.60 4.99 5.12 3.92 3.00 3.92%
P/EPS 25.00 123.18 52.43 68.82 65.57 42.65 24.71 0.19%
EY 4.00 0.81 1.91 1.45 1.53 2.34 4.05 -0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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