Highlights
KLSE: GDB (0198)       GDB HOLDINGS BHD MAIN : Construction
Last Price Today's Change   Day's Range   Trading Volume
0.45   +0.005 (1.12%)  0.445 - 0.455  913,800
Trade this stock and win a FREE I3investor T-shirt after 5 trades. Find out more.

Financials


Market Cap: 422 Million

Market Cap 422 Million
NOSH 938 Million

Latest Audited Result:  31-Dec-2020

Latest Audited Result: 31-Dec-2020
Announcement Date 30-Apr-2021
Next Audited Result: 31-Dec-2021
Est. Ann. Date: 30-Apr-2022
Est. Ann. Due Date: 29-Jun-2022

Latest Quarter:  31-Mar-2021 [#1]

Latest Quarter: 31-Mar-2021 [#1]
Announcement Date 18-May-2021
Next Quarter: 30-Jun-2021
Est. Ann. Date: 19-Aug-2021
Est. Ann. Due Date: 29-Aug-2021
QoQ | YoY   2.97%  |    53.69%

Annual (Unaudited) ( EPS: 2.74, P/E: 16.42 )

Revenue | NP to SH 362,813  |  25,689
RPS | P/RPS 38.70 Cent  |  1.16
EPS | P/E | EY 2.74 Cent  |  16.42  |  6.09%
DPS | DY | Payout % 1.33 Cent  |  2.96%  |  48.66%
NAPS | P/NAPS 0.14  |  3.21
YoY   -11.82%
NP Margin | ROE 6.76%  |  19.57%
F.Y. | Ann. Date 31-Dec-2020  |  26-Feb-2021

T4Q Result ( EPS: 3.07, P/E: 14.67 )

Revenue | NP to SH 374,034  |  28,762
RPS | P/RPS 39.90 Cent  |  1.13
EPS | P/E | EY 3.07 Cent  |  14.67  |  6.82%
DPS | DY | Payout % 1.33 Cent  |  2.96%  |  43.46%
NAPS | P/NAPS 0.15  |  3.07
QoQ | YoY   11.96%  |    3.40%
NP Margin | ROE 7.39%  |  20.92%
F.Y. | Ann. Date 31-Mar-2021  |  18-May-2021

Annualized Result ( EPS: 3.75, P/E: 11.99 )

Revenue | NP to SH 444,420  |  35,188
RPS | P/RPS 47.40 Cent  |  0.95
EPS | P/E | EY 3.75 Cent  |  11.99  |  8.34%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   36.98%  |    53.69%
NP Margin | ROE 7.69%  |  25.59%
F.Y. | Ann. Date 31-Mar-2021  |  18-May-2021




Show?  YoY % Horiz. %

Last 10 FY Result
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 444,420 374,034 362,813 322,767 274,559 296,812 276,906 6.98%
  YoY % 18.82% 3.09% 12.41% 17.56% -7.50% 7.19% -
  Horiz. % 160.49% 135.08% 131.02% 116.56% 99.15% 107.19% 100.00%
PBT 47,020 38,161 33,787 37,723 36,949 30,502 21,424 12.05%
  YoY % 23.21% 12.95% -10.43% 2.09% 21.14% 42.37% -
  Horiz. % 219.47% 178.12% 157.71% 176.08% 172.47% 142.37% 100.00%
Tax -12,860 -10,531 -9,262 -8,909 -9,059 -7,984 -5,332 14.79%
  YoY % -22.12% -13.70% -3.96% 1.66% -13.46% -49.74% -
  Horiz. % 241.19% 197.51% 173.71% 167.09% 169.90% 149.74% 100.00%
NP 34,160 27,630 24,525 28,814 27,890 22,518 16,092 11.10%
  YoY % 23.63% 12.66% -14.89% 3.31% 23.86% 39.93% -
  Horiz. % 212.28% 171.70% 152.40% 179.06% 173.32% 139.93% 100.00%
NP to SH 35,188 28,762 25,689 29,132 27,890 22,518 14,244 15.87%
  YoY % 22.34% 11.96% -11.82% 4.45% 23.86% 58.09% -
  Horiz. % 247.04% 201.92% 180.35% 204.52% 195.80% 158.09% 100.00%
Tax Rate 27.35 % 27.60 % 27.41 % 23.62 % 24.52 % 26.18 % 24.89 % 2.44%
  YoY % -0.91% 0.69% 16.05% -3.67% -6.34% 5.18% -
  Horiz. % 109.88% 110.89% 110.12% 94.90% 98.51% 105.18% 100.00%
Total Cost 410,260 346,404 338,288 293,953 246,669 274,294 260,814 6.71%
  YoY % 18.43% 2.40% 15.08% 19.17% -10.07% 5.17% -
  Horiz. % 157.30% 132.82% 129.70% 112.71% 94.58% 105.17% 100.00%
Net Worth 137,499 137,499 131,249 118,749 101,301 40,031 401,583 -24.38%
  YoY % 0.00% 4.76% 10.53% 17.22% 153.05% -90.03% -
  Horiz. % 34.24% 34.24% 32.68% 29.57% 25.23% 9.97% 100.00%
Dividend
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 12,500 12,500 12,500 11,917 - - -
  YoY % 0.00% 0.00% 0.00% 4.89% 0.00% 0.00% -
  Horiz. % 0.00% 104.89% 104.89% 104.89% 100.00% - -
Div Payout % - % 43.46 % 48.66 % 42.91 % 42.73 % - % - % -
  YoY % 0.00% -10.69% 13.40% 0.42% 0.00% 0.00% -
  Horiz. % 0.00% 101.71% 113.88% 100.42% 100.00% - -
Equity
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 137,499 137,499 131,249 118,749 101,301 40,031 401,583 -24.38%
  YoY % 0.00% 4.76% 10.53% 17.22% 153.05% -90.03% -
  Horiz. % 34.24% 34.24% 32.68% 29.57% 25.23% 9.97% 100.00%
NOSH 625,000 625,000 625,000 625,000 595,890 500,400 221,869 29.53%
  YoY % 0.00% 0.00% 0.00% 4.89% 19.08% 125.54% -
  Horiz. % 281.70% 281.70% 281.70% 281.70% 268.58% 225.54% 100.00%
Ratio Analysis
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.69 % 7.39 % 6.76 % 8.93 % 10.16 % 7.59 % 5.81 % 3.86%
  YoY % 4.06% 9.32% -24.30% -12.11% 33.86% 30.64% -
  Horiz. % 132.36% 127.19% 116.35% 153.70% 174.87% 130.64% 100.00%
ROE 25.59 % 20.92 % 19.57 % 24.53 % 27.53 % 56.25 % 3.55 % 53.18%
  YoY % 22.32% 6.90% -20.22% -10.90% -51.06% 1,484.51% -
  Horiz. % 720.85% 589.30% 551.27% 690.99% 775.49% 1,584.51% 100.00%
Per Share
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 71.11 59.85 58.05 51.64 46.08 59.31 124.81 -17.41%
  YoY % 18.81% 3.10% 12.41% 12.07% -22.31% -52.48% -
  Horiz. % 56.97% 47.95% 46.51% 41.37% 36.92% 47.52% 100.00%
EPS 5.64 4.60 4.11 4.66 4.68 4.50 6.42 -10.54%
  YoY % 22.61% 11.92% -11.80% -0.43% 4.00% -29.91% -
  Horiz. % 87.85% 71.65% 64.02% 72.59% 72.90% 70.09% 100.00%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2200 0.2200 0.2100 0.1900 0.1700 0.0800 1.8100 -41.62%
  YoY % 0.00% 4.76% 10.53% 11.76% 112.50% -95.58% -
  Horiz. % 12.15% 12.15% 11.60% 10.50% 9.39% 4.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,500
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 47.40 39.90 38.70 34.43 29.29 31.66 29.54 6.98%
  YoY % 18.80% 3.10% 12.40% 17.55% -7.49% 7.18% -
  Horiz. % 160.46% 135.07% 131.01% 116.55% 99.15% 107.18% 100.00%
EPS 3.75 3.07 2.74 3.11 2.97 2.40 1.52 15.86%
  YoY % 22.15% 12.04% -11.90% 4.71% 23.75% 57.89% -
  Horiz. % 246.71% 201.97% 180.26% 204.61% 195.39% 157.89% 100.00%
DPS 0.00 1.33 1.33 1.33 1.27 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 4.72% 0.00% 0.00% -
  Horiz. % 0.00% 104.72% 104.72% 104.72% 100.00% - -
NAPS 0.1467 0.1467 0.1400 0.1267 0.1081 0.0427 0.4284 -24.38%
  YoY % 0.00% 4.79% 10.50% 17.21% 153.16% -90.03% -
  Horiz. % 34.24% 34.24% 32.68% 29.58% 25.23% 9.97% 100.00%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date AQR T4Q 31/12/20 31/12/19 31/12/18 - - -
Price 0.8400 0.8400 0.9350 0.6150 0.2300 0.0000 0.0000 -
P/RPS 1.18 1.40 1.61 1.19 0.50 0.00 0.00 -
  YoY % -15.71% -13.04% 35.29% 138.00% 0.00% 0.00% -
  Horiz. % 236.00% 280.00% 322.00% 238.00% 100.00% - -
P/EPS 14.92 18.25 22.75 13.19 4.91 0.00 0.00 -
  YoY % -18.25% -19.78% 72.48% 168.64% 0.00% 0.00% -
  Horiz. % 303.87% 371.69% 463.34% 268.64% 100.00% - -
EY 6.70 5.48 4.40 7.58 20.35 0.00 0.00 -
  YoY % 22.26% 24.55% -41.95% -62.75% 0.00% 0.00% -
  Horiz. % 32.92% 26.93% 21.62% 37.25% 100.00% - -
DY 0.00 2.38 2.14 3.25 8.70 0.00 0.00 -
  YoY % 0.00% 11.21% -34.15% -62.64% 0.00% 0.00% -
  Horiz. % 0.00% 27.36% 24.60% 37.36% 100.00% - -
P/NAPS 3.82 3.82 4.45 3.24 1.35 0.00 0.00 -
  YoY % 0.00% -14.16% 37.35% 140.00% 0.00% 0.00% -
  Horiz. % 282.96% 282.96% 329.63% 240.00% 100.00% - -
Price Multiplier on Announcement Date
AQR T4Q 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date AQR T4Q 26/02/21 28/02/20 22/02/19 - - -
Price 0.8800 0.8800 0.8650 0.6450 0.2600 0.0000 0.0000 -
P/RPS 1.24 1.47 1.49 1.25 0.56 0.00 0.00 -
  YoY % -15.65% -1.34% 19.20% 123.21% 0.00% 0.00% -
  Horiz. % 221.43% 262.50% 266.07% 223.21% 100.00% - -
P/EPS 15.63 19.12 21.05 13.84 5.56 0.00 0.00 -
  YoY % -18.25% -9.17% 52.10% 148.92% 0.00% 0.00% -
  Horiz. % 281.12% 343.88% 378.60% 248.92% 100.00% - -
EY 6.40 5.23 4.75 7.23 18.00 0.00 0.00 -
  YoY % 22.37% 10.11% -34.30% -59.83% 0.00% 0.00% -
  Horiz. % 35.56% 29.06% 26.39% 40.17% 100.00% - -
DY 0.00 2.27 2.31 3.10 7.69 0.00 0.00 -
  YoY % 0.00% -1.73% -25.48% -59.69% 0.00% 0.00% -
  Horiz. % 0.00% 29.52% 30.04% 40.31% 100.00% - -
P/NAPS 4.00 4.00 4.12 3.39 1.53 0.00 0.00 -
  YoY % 0.00% -2.91% 21.53% 121.57% 0.00% 0.00% -
  Horiz. % 261.44% 261.44% 269.28% 221.57% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.


Analyze this stock with MQ Trader system
  weenarimasa likes this.
 
Flyinghorse Still low volume today. Got BI also cant up. After BI then will drop?
18/06/2021 11:53 AM
Ny036 why this stock tidur. got bi n bonus warrant boss also never come out support.
18/06/2021 6:58 PM
Flyinghorse Early morning.....klci already drop 20.48pts
21/06/2021 9:44 AM
Flyinghorse Drops to 0.580.
22/06/2021 9:15 AM
arsenal1131 what happened/ why drop?
22/06/2021 9:42 AM
CHLEONG888 drop because of the bonus issue, any idea when will be getting the bonus issue
22/06/2021 10:22 AM
SHOB now at a loss
22/06/2021 11:01 AM
Begineer should be after tomorrow then can see d
22/06/2021 3:11 PM
chaiys70 请教一下各位,我以前拿过两次免费warrant,小股东都是高兴的气氛。这次是第一次是拿红股又同时拿免费warrant,应该是很好的事情才对。为什么这次怪怪的,公司文告没有提过warrant转换价,也没有提过几时会拿到,股价和气氛也不像是很兴奋那种,前几天都没有交易量。有人能回答一下吗?
22/06/2021 3:25 PM
leoch Exercise price has been fixed at RM 0.60 via June 9 announcement from bursa company announcement.
22/06/2021 4:30 PM
Begineer 0.60 is more expensive than the closing price today
22/06/2021 6:37 PM
GENER @chaiys70 没有热点,目前的股价不高也不低,刚刚好符合他的身价。
22/06/2021 10:40 PM
Begineer i agree with GENER. If drop below 50cents maybe worth to consider
23/06/2021 12:21 PM
Flyinghorse After BI will continue to drop further???
23/06/2021 7:17 PM
amet2017 Sometimes up first. Then drop. Because before already goreng the price up.
23/06/2021 7:24 PM
PaulLim Dear experts here, for the bonus warrant, do we need to do anything? or it will be automatically credited into our account?
23/06/2021 10:12 PM
Flyinghorse @ PaulLim. Just wait for the warrants to appear in your trading account.
24/06/2021 8:36 AM
MasterYoda Why today still not reflected in trading account?
24/06/2021 9:10 AM
Begineer Ya loh. not sure why .
24/06/2021 10:35 AM
shrobin The bonus shares and free warrants will be credited to our account roughly towards end of this month according to my broker! You guys can call your broker to confirm....
24/06/2021 11:22 AM
SHOB not understand after BI, share price keep falling day by day.?????
24/06/2021 3:25 PM
Begineer opportunity to buy more actually.
24/06/2021 7:06 PM
lowvince dont worry boiz , i just called them and they say the delay is for the warrant to be ready together , the new date they give me is 29th June
25/06/2021 10:35 AM
Dcmh limit up soon with new projects
25/06/2021 4:02 PM
lowvince any source on the new projects?
25/06/2021 4:11 PM
SHOB sure poh! new projects?????????????????????????????????????????///
25/06/2021 5:48 PM
Begineer Good. The management did mentioned their target is 500M new business this year. So far no news yet
25/06/2021 6:32 PM
Fujisnow what happened to the bonus issue and warrant?
29/06/2021 9:25 AM
MasterYoda its bc the damm bursa still not out yet
29/06/2021 10:09 AM
clss17 so slow one
29/06/2021 10:52 AM
lowvince sabar boiz
29/06/2021 11:12 AM
chaiys70 请教一下各位,反正明天早上也会知道,谁知道明天开市凭单的价钱会是多少,不可能是零吧!转换价6毛,现在股价才5毛4
29/06/2021 4:15 PM
Joker123 不是明天早上也知道 是明天早上才知道
29/06/2021 5:11 PM
shrobin https://www.klsescreener.com/v2/announcements/view/3384533
29/06/2021 7:04 PM
Flyinghorse BI and warrant already credited into account. Let wait and see how much is the warrant worth.
30/06/2021 8:32 AM
Flyinghorse Holding strong.
30/06/2021 9:00 PM
ampabella After bonus tong tong chiang, soo kar teng kor
30/06/2021 11:47 PM
SHOB not much surprise....
01/07/2021 7:42 AM
Begineer It will be interesting if it drop more
02/07/2021 11:26 AM
sim2468 Be confidence towards what you have chosen, If you have no confidence with the company, just sell off, don't regret later. Be patience , is not a goreng stock. Long term investment have to wait.
02/07/2021 10:58 PM
SHOB panic sell down :(
08/07/2021 4:01 PM
shrobin Of late, i see feeling of despair on some of the postings, don't be!

While many including myself like the feelings of fast trade, it is not a wrong thing but really GDB is not a "trading stock". GDB is really an "investing stock". In investing, you look for yearly compounding returns. For me, at least 15% a year on capital gain and a dividend yield of 3% (minimum).

In the last 3 years, GDB fulfilled my investment targets, in fact, it is actually doing much better! In the next 3 years, is GDB going to meet my expectation? Yes, i think so (my investment instinct tells me so).

Patients is needed in investing! That is why i needed at least 3% dividend yield while waiting for the investment to bear fruits.

Many including myself were expecting some excitements on GDB's bonus issues lately but it did not happened. So, many actually feel kind of a let down! But if you look at it positively and believe that GDB can and will grow their revenue and PAT in the next 5 years, then the warrants especially going to give us a much higher compounded returns than the mother share! The current softer market sentiments actually present an opportunity!

I am invested in GDB since 2018 and it is my best so far in last 11 years. There are better ones out there but i am happy to be associated with GDB so far.

Do research on the construction counters for the last 3 years and compare with GDB, and i bet you will come to the same conclusion like me!
11/07/2021 7:38 AM
SHOB wonder next dividend date when?
12/07/2021 4:20 PM
shrobin September
12/07/2021 6:02 PM
SHOB anyone cut loss.
14/07/2021 11:41 AM
Begineer Nope. I will keep it and consider top up if go lower
14/07/2021 12:45 PM
Begineer wao...0.46 now
14/07/2021 3:11 PM
SHOB fund manager selling ,as individual investor buy in low price
14/07/2021 3:13 PM
Begineer too bad not much bullet now. Wait lower
14/07/2021 3:16 PM
jay vong can buy already..
19/07/2021 8:55 AM