[GDB] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 362,813 322,767 274,559 88,469 59.99%
PBT 33,787 37,723 36,949 8,002 61.55%
Tax -9,262 -8,909 -9,059 -2,051 65.21%
NP 24,525 28,814 27,890 5,951 60.25%
-
NP to SH 25,689 29,132 27,890 5,951 62.75%
-
Tax Rate 27.41% 23.62% 24.52% 25.63% -
Total Cost 338,288 293,953 246,669 82,518 59.97%
-
Net Worth 131,249 118,749 101,301 40,006 48.53%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 12,500 12,500 6,015 - -
Div Payout % 48.66% 42.91% 21.57% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 131,249 118,749 101,301 40,006 48.53%
NOSH 625,000 625,000 625,000 500,084 7.70%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.76% 8.93% 10.16% 6.73% -
ROE 19.57% 24.53% 27.53% 14.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 58.05 51.64 46.08 17.69 48.54%
EPS 4.11 4.66 4.68 1.19 51.10%
DPS 2.00 2.00 1.01 0.00 -
NAPS 0.21 0.19 0.17 0.08 37.90%
Adjusted Per Share Value based on latest NOSH - 500,084
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.70 34.43 29.29 9.44 59.97%
EPS 2.74 3.11 2.97 0.63 63.15%
DPS 1.33 1.33 0.64 0.00 -
NAPS 0.14 0.1267 0.1081 0.0427 48.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 31/12/20 31/12/19 31/12/18 - -
Price 0.935 0.615 0.23 0.00 -
P/RPS 1.61 1.19 0.50 0.00 -
P/EPS 22.75 13.19 4.91 0.00 -
EY 4.40 7.58 20.35 0.00 -
DY 2.14 3.25 4.39 0.00 -
P/NAPS 4.45 3.24 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/21 28/02/20 22/02/19 - -
Price 0.865 0.635 0.26 0.00 -
P/RPS 1.49 1.23 0.56 0.00 -
P/EPS 21.05 13.62 5.56 0.00 -
EY 4.75 7.34 18.00 0.00 -
DY 2.31 3.15 3.88 0.00 -
P/NAPS 4.12 3.34 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