[GDB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 14.17%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 81,053 64,836 144,834 128,111 108,844 69,344 88,469 -1.44%
PBT 6,251 1,626 11,471 11,266 10,244 7,184 8,002 -4.03%
Tax -810 41 -3,157 -3,069 -2,586 -1,782 -2,051 -14.33%
NP 5,441 1,667 8,314 8,197 7,658 5,402 5,951 -1.48%
-
NP to SH 4,584 2,019 8,498 8,543 7,976 5,402 5,951 -4.25%
-
Tax Rate 12.96% -2.52% 27.52% 27.24% 25.24% 24.81% 25.63% -
Total Cost 75,612 63,169 136,520 119,914 101,186 63,942 82,518 -1.44%
-
Net Worth 168,750 159,375 149,999 131,249 118,749 101,301 40,006 27.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 6,562 6,250 6,250 5,958 - -
Div Payout % - - 77.22% 73.16% 78.36% 110.31% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 168,750 159,375 149,999 131,249 118,749 101,301 40,006 27.09%
NOSH 937,500 937,500 937,500 625,000 625,000 625,000 500,084 11.03%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.71% 2.57% 5.74% 6.40% 7.04% 7.79% 6.73% -
ROE 2.72% 1.27% 5.67% 6.51% 6.72% 5.33% 14.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.65 6.92 15.45 20.50 17.42 11.64 17.69 -11.23%
EPS 0.49 0.22 0.91 1.37 1.28 0.91 1.19 -13.74%
DPS 0.00 0.00 0.70 1.00 1.00 1.00 0.00 -
NAPS 0.18 0.17 0.16 0.21 0.19 0.17 0.08 14.46%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.67 6.93 15.49 13.70 11.64 7.41 9.46 -1.44%
EPS 0.49 0.22 0.91 0.91 0.85 0.58 0.64 -4.35%
DPS 0.00 0.00 0.70 0.67 0.67 0.64 0.00 -
NAPS 0.1804 0.1704 0.1604 0.1403 0.127 0.1083 0.0428 27.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.185 0.235 0.44 0.935 0.615 0.23 0.00 -
P/RPS 2.14 3.40 2.85 4.56 3.53 1.98 0.00 -
P/EPS 37.84 109.12 48.54 68.40 48.19 25.37 0.00 -
EY 2.64 0.92 2.06 1.46 2.08 3.94 0.00 -
DY 0.00 0.00 1.59 1.07 1.63 4.35 0.00 -
P/NAPS 1.03 1.38 2.75 4.45 3.24 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 28/02/20 22/02/19 22/03/18 -
Price 0.195 0.235 0.40 0.865 0.645 0.26 0.00 -
P/RPS 2.26 3.40 2.59 4.22 3.70 2.23 0.00 -
P/EPS 39.88 109.12 44.13 63.28 50.54 28.68 0.00 -
EY 2.51 0.92 2.27 1.58 1.98 3.49 0.00 -
DY 0.00 0.00 1.75 1.16 1.55 3.85 0.00 -
P/NAPS 1.08 1.38 2.50 4.12 3.39 1.53 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