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

Stock
[GDB] GDB HOLDINGS BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 245,048 303,432 590,053 408,201 343,546 283,267 293,684 -2.96%
PBT 30,991 6,305 31,641 37,107 32,765 34,663 37,767 -3.23%
Tax -8,351 -1,745 -8,755 -9,433 -8,779 -8,105 -9,328 -1.82%
NP 22,640 4,560 22,886 27,674 23,986 26,558 28,439 -3.72%
-
NP to SH 21,802 5,469 23,677 28,667 25,122 26,558 28,439 -4.32%
-
Tax Rate 26.95% 27.68% 27.67% 25.42% 26.79% 23.38% 24.70% -
Total Cost 222,408 298,872 567,167 380,527 319,560 256,709 265,245 -2.89%
-
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 - - 6,562 10,649 12,500 12,208 56 -
Div Payout % - - 27.72% 37.15% 49.76% 45.97% 0.20% -
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 9.24% 1.50% 3.88% 6.78% 6.98% 9.38% 9.68% -
ROE 11.66% 3.43% 14.86% 20.39% 20.10% 23.61% 30.33% -
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 26.20 32.37 62.94 43.54 54.97 45.32 50.11 -10.23%
EPS 2.33 0.58 2.53 3.06 4.02 4.25 4.85 -11.49%
DPS 0.00 0.00 0.70 1.14 2.00 1.95 0.01 -
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 26.20 32.44 63.09 43.65 36.73 30.29 31.40 -2.96%
EPS 2.33 0.58 2.53 3.07 2.69 2.84 3.04 -4.33%
DPS 0.00 0.00 0.70 1.14 1.34 1.31 0.01 -
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 1.18 0.63 0.27 1.09 1.13 0.72 0.70 9.08%
P/EPS 13.30 35.14 6.73 15.53 15.42 7.65 7.21 10.73%
EY 7.52 2.85 14.86 6.44 6.48 13.07 13.86 -9.68%
DY 0.00 0.00 4.12 2.39 3.23 6.01 0.03 -
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 1.13 0.59 0.35 1.08 1.43 1.08 0.57 12.06%
P/EPS 12.65 32.57 8.71 15.37 19.53 11.53 5.87 13.63%
EY 7.90 3.07 11.48 6.51 5.12 8.67 17.03 -12.00%
DY 0.00 0.00 3.18 2.42 2.55 3.99 0.03 -
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