[GDB] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.63%
YoY- 14.11%
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 408,201 343,546 283,267 293,684 0 -
PBT 37,107 32,765 34,663 37,767 0 -
Tax -9,433 -8,779 -8,105 -9,328 0 -
NP 27,674 23,986 26,558 28,439 0 -
-
NP to SH 28,667 25,122 26,558 28,439 0 -
-
Tax Rate 25.42% 26.79% 23.38% 24.70% - -
Total Cost 380,527 319,560 256,709 265,245 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 10,649 12,500 12,208 56 - -
Div Payout % 37.15% 49.76% 45.97% 0.20% - -
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 0 -
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.78% 6.98% 9.38% 9.68% 0.00% -
ROE 20.39% 20.10% 23.61% 30.33% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.54 54.97 45.32 50.11 0.00 -
EPS 3.06 4.02 4.25 4.85 0.00 -
DPS 1.14 2.00 1.95 0.01 0.00 -
NAPS 0.15 0.20 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.54 36.64 30.22 31.33 0.00 -
EPS 3.06 2.68 2.83 3.03 0.00 -
DPS 1.14 1.33 1.30 0.01 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 1.09 1.13 0.72 0.70 0.00 -
P/EPS 15.53 15.42 7.65 7.21 0.00 -
EY 6.44 6.48 13.07 13.86 0.00 -
DY 2.39 3.23 6.01 0.03 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 1.08 1.43 1.08 0.57 0.00 -
P/EPS 15.37 19.53 11.53 5.87 0.00 -
EY 6.51 5.12 8.67 17.03 0.00 -
DY 2.42 2.55 3.99 0.03 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