[GDB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 110.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 374,034 357,894 258,233 169,552 30.14%
PBT 38,161 35,842 37,174 17,039 30.80%
Tax -10,531 -8,633 -8,841 -4,491 32.81%
NP 27,630 27,209 28,333 12,548 30.06%
-
NP to SH 28,762 27,816 28,333 12,548 31.81%
-
Tax Rate 27.60% 24.09% 23.78% 26.36% -
Total Cost 346,404 330,685 229,900 157,004 30.15%
-
Net Worth 137,499 118,749 106,250 70,972 24.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 12,500 12,500 6,015 - -
Div Payout % 43.46% 44.94% 21.23% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 137,499 118,749 106,250 70,972 24.63%
NOSH 625,000 625,000 625,000 625,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.39% 7.60% 10.97% 7.40% -
ROE 20.92% 23.42% 26.67% 17.68% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 59.85 57.26 41.32 33.45 21.37%
EPS 4.60 4.45 4.53 2.48 22.84%
DPS 2.00 2.00 0.96 0.00 -
NAPS 0.22 0.19 0.17 0.14 16.24%
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 39.99 38.27 27.61 18.13 30.14%
EPS 3.08 2.97 3.03 1.34 31.93%
DPS 1.34 1.34 0.64 0.00 -
NAPS 0.147 0.127 0.1136 0.0759 24.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.84 0.48 0.30 0.295 -
P/RPS 1.40 0.84 0.73 0.88 16.72%
P/EPS 18.25 10.79 6.62 11.92 15.24%
EY 5.48 9.27 15.11 8.39 -13.22%
DY 2.38 4.17 3.21 0.00 -
P/NAPS 3.82 2.53 1.76 2.11 21.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 18/05/21 19/06/20 29/05/19 - -
Price 0.88 0.57 0.285 0.00 -
P/RPS 1.47 1.00 0.69 0.00 -
P/EPS 19.12 12.81 6.29 0.00 -
EY 5.23 7.81 15.91 0.00 -
DY 2.27 3.51 3.38 0.00 -
P/NAPS 4.00 3.00 1.68 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