[GDB] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.47%
YoY- -3.94%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 412,362 482,777 374,034 357,894 258,233 169,552 19.44%
PBT 12,071 36,113 38,161 35,842 37,174 17,039 -6.65%
Tax -3,010 -9,223 -10,531 -8,633 -8,841 -4,491 -7.68%
NP 9,061 26,890 27,630 27,209 28,333 12,548 -6.30%
-
NP to SH 10,060 27,630 28,762 27,816 28,333 12,548 -4.32%
-
Tax Rate 24.94% 25.54% 27.60% 24.09% 23.78% 26.36% -
Total Cost 403,301 455,887 346,404 330,685 229,900 157,004 20.75%
-
Net Worth 159,375 149,999 137,499 118,749 106,250 70,972 17.55%
Dividend
31/03/23 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 159,375 149,999 137,499 118,749 106,250 70,972 17.55%
NOSH 937,500 937,500 625,000 625,000 625,000 625,000 8.44%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.20% 5.57% 7.39% 7.60% 10.97% 7.40% -
ROE 6.31% 18.42% 20.92% 23.42% 26.67% 17.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.99 51.50 59.85 57.26 41.32 33.45 5.62%
EPS 1.07 2.95 4.60 4.45 4.53 2.48 -15.46%
DPS 0.00 1.17 2.00 2.00 0.96 0.00 -
NAPS 0.17 0.16 0.22 0.19 0.17 0.14 3.95%
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.99 51.50 39.90 38.18 27.54 18.09 19.43%
EPS 1.07 2.95 3.07 2.97 3.02 1.34 -4.39%
DPS 0.00 1.17 1.33 1.33 0.64 0.00 -
NAPS 0.17 0.16 0.1467 0.1267 0.1133 0.0757 17.55%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.215 0.415 0.84 0.48 0.30 0.295 -
P/RPS 0.49 0.81 1.40 0.84 0.73 0.88 -11.04%
P/EPS 20.04 14.08 18.25 10.79 6.62 11.92 10.94%
EY 4.99 7.10 5.48 9.27 15.11 8.39 -9.86%
DY 0.00 2.82 2.38 4.17 3.21 0.00 -
P/NAPS 1.26 2.59 3.82 2.53 1.76 2.11 -9.79%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/23 18/05/22 18/05/21 19/06/20 29/05/19 - -
Price 0.145 0.38 0.88 0.57 0.285 0.00 -
P/RPS 0.33 0.74 1.47 1.00 0.69 0.00 -
P/EPS 13.51 12.89 19.12 12.81 6.29 0.00 -
EY 7.40 7.76 5.23 7.81 15.91 0.00 -
DY 0.00 3.08 2.27 3.51 3.38 0.00 -
P/NAPS 0.85 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