[GDB] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.42%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 253,182 351,147 549,567 415,845 325,853 260,798 237,936 1.03%
PBT 17,024 9,300 34,336 39,323 31,890 34,357 28,865 -8.41%
Tax -4,132 -2,284 -8,969 -10,623 -7,967 -8,219 -7,186 -8.80%
NP 12,892 7,016 25,367 28,700 23,923 26,138 21,679 -8.29%
-
NP to SH 12,212 7,957 26,146 29,747 24,819 26,138 21,679 -9.11%
-
Tax Rate 24.27% 24.56% 26.12% 27.01% 24.98% 23.92% 24.90% -
Total Cost 240,290 344,131 524,200 387,145 301,930 234,660 216,257 1.77%
-
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 6,562 10,649 12,500 12,208 5,662 -
Div Payout % - - 25.10% 35.80% 50.36% 46.71% 26.12% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 178,124 159,375 149,999 94,265 125,000 112,500 84,944 13.12%
NOSH 937,500 937,500 937,500 937,500 625,000 625,000 625,000 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.09% 2.00% 4.62% 6.90% 7.34% 10.02% 9.11% -
ROE 6.86% 4.99% 17.43% 31.56% 19.86% 23.23% 25.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.01 37.46 58.62 66.17 52.14 41.73 42.02 -7.09%
EPS 1.30 0.85 2.79 4.73 3.97 4.18 3.83 -16.46%
DPS 0.00 0.00 0.70 1.70 2.00 1.95 1.00 -
NAPS 0.19 0.17 0.16 0.15 0.20 0.18 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.07 37.55 58.76 44.46 34.84 27.89 25.44 1.03%
EPS 1.31 0.85 2.80 3.18 2.65 2.79 2.32 -9.07%
DPS 0.00 0.00 0.70 1.14 1.34 1.31 0.61 -
NAPS 0.1905 0.1704 0.1604 0.1008 0.1337 0.1203 0.0908 13.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.365 0.17 0.305 0.535 0.565 0.32 0.325 -
P/RPS 1.35 0.45 0.52 0.81 1.08 0.77 0.77 9.80%
P/EPS 28.02 20.03 10.94 11.30 14.23 7.65 8.49 21.99%
EY 3.57 4.99 9.14 8.85 7.03 13.07 11.78 -18.02%
DY 0.00 0.00 2.30 3.18 3.54 6.10 3.08 -
P/NAPS 1.92 1.00 1.91 3.57 2.83 1.78 2.17 -2.01%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 23/08/23 23/08/22 19/08/21 19/08/20 21/08/19 - -
Price 0.32 0.225 0.225 0.405 0.545 0.31 0.00 -
P/RPS 1.18 0.60 0.38 0.61 1.05 0.74 0.00 -
P/EPS 24.57 26.51 8.07 8.56 13.72 7.41 0.00 -
EY 4.07 3.77 12.40 11.69 7.29 13.49 0.00 -
DY 0.00 0.00 3.11 4.20 3.67 6.30 0.00 -
P/NAPS 1.68 1.32 1.41 2.70 2.73 1.72 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