[GDB] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.59%
YoY- 125.8%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 482,777 374,034 357,894 258,233 169,552 29.87%
PBT 36,113 38,161 35,842 37,174 17,039 20.64%
Tax -9,223 -10,531 -8,633 -8,841 -4,491 19.69%
NP 26,890 27,630 27,209 28,333 12,548 20.97%
-
NP to SH 27,630 28,762 27,816 28,333 12,548 21.79%
-
Tax Rate 25.54% 27.60% 24.09% 23.78% 26.36% -
Total Cost 455,887 346,404 330,685 229,900 157,004 30.51%
-
Net Worth 149,999 137,499 118,749 106,250 70,972 20.55%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 10,961 12,500 12,500 6,015 - -
Div Payout % 39.67% 43.46% 44.94% 21.23% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 149,999 137,499 118,749 106,250 70,972 20.55%
NOSH 937,500 625,000 625,000 625,000 625,000 10.66%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.57% 7.39% 7.60% 10.97% 7.40% -
ROE 18.42% 20.92% 23.42% 26.67% 17.68% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.50 59.85 57.26 41.32 33.45 11.38%
EPS 2.95 4.60 4.45 4.53 2.48 4.43%
DPS 1.17 2.00 2.00 0.96 0.00 -
NAPS 0.16 0.22 0.19 0.17 0.14 3.39%
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.62 39.99 38.27 27.61 18.13 29.87%
EPS 2.95 3.08 2.97 3.03 1.34 21.79%
DPS 1.17 1.34 1.34 0.64 0.00 -
NAPS 0.1604 0.147 0.127 0.1136 0.0759 20.55%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.415 0.84 0.48 0.30 0.295 -
P/RPS 0.81 1.40 0.84 0.73 0.88 -2.04%
P/EPS 14.08 18.25 10.79 6.62 11.92 4.24%
EY 7.10 5.48 9.27 15.11 8.39 -4.08%
DY 2.82 2.38 4.17 3.21 0.00 -
P/NAPS 2.59 3.82 2.53 1.76 2.11 5.25%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 18/05/22 18/05/21 19/06/20 29/05/19 - -
Price 0.38 0.88 0.57 0.285 0.00 -
P/RPS 0.74 1.47 1.00 0.69 0.00 -
P/EPS 12.89 19.12 12.81 6.29 0.00 -
EY 7.76 5.23 7.81 15.91 0.00 -
DY 3.08 2.27 3.51 3.38 0.00 -
P/NAPS 2.38 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