Highlights
KLSE: GDB (0198)       GDB HOLDINGS BHD MAIN : Construction
Last Price Today's Change   Day's Range   Trading Volume
0.49   0.00 (0.00%)  0.485 - 0.495  968,700
Trade this stock and receive a FREE I3investor T-shirt after 5 trades. Find out more.

Financials


Market Cap: 459 Million

Market Cap 459 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:  30-Jun-2021 [#2]

Latest Quarter: 30-Jun-2021 [#2]
Announcement Date 19-Aug-2021
Next Quarter: 30-Sep-2021
Est. Ann. Date: 19-Nov-2021
Est. Ann. Due Date: 29-Nov-2021
QoQ | YoY   -44.03%  |    25.01%

Annual (Unaudited) ( EPS: 2.74, P/E: 17.88 )

Revenue | NP to SH 362,813  |  25,689
RPS | P/RPS 38.70 Cent  |  1.27
EPS | P/E | EY 2.74 Cent  |  17.88  |  5.59%
DPS | DY | Payout % 1.33 Cent  |  2.71%  |  48.66%
NAPS | P/NAPS 0.14  |  3.50
YoY   -11.82%
NP Margin | ROE 6.76%  |  19.57%
F.Y. | Ann. Date 31-Dec-2020  |  26-Feb-2021

T4Q Result ( EPS: 3.17, P/E: 15.44 )

Revenue | NP to SH 415,845  |  29,747
RPS | P/RPS 44.36 Cent  |  1.10
EPS | P/E | EY 3.17 Cent  |  15.44  |  6.48%
DPS | DY | Payout % 1.14 Cent  |  2.33%  |  35.80%
NAPS | P/NAPS 0.10  |  4.88
QoQ | YoY   3.42%  |    19.86%
NP Margin | ROE 6.90%  |  31.56%
F.Y. | Ann. Date 30-Jun-2021  |  19-Aug-2021

Annualized Result ( EPS: 2.93, P/E: 16.74 )

Revenue | NP to SH 383,648  |  27,442
RPS | P/RPS 40.92 Cent  |  1.20
EPS | P/E | EY 2.93 Cent  |  16.74  |  5.97%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   -22.01%  |    42.00%
NP Margin | ROE 6.91%  |  29.11%
F.Y. | Ann. Date 30-Jun-2021  |  19-Aug-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 383,648 415,845 362,813 322,767 274,559 296,812 276,906 6.98%
  YoY % -7.74% 14.62% 12.41% 17.56% -7.50% 7.19% -
  Horiz. % 138.55% 150.18% 131.02% 116.56% 99.15% 107.19% 100.00%
PBT 35,948 39,323 33,787 37,723 36,949 30,502 21,424 12.05%
  YoY % -8.58% 16.39% -10.43% 2.09% 21.14% 42.37% -
  Horiz. % 167.79% 183.55% 157.71% 176.08% 172.47% 142.37% 100.00%
Tax -9,428 -10,623 -9,262 -8,909 -9,059 -7,984 -5,332 14.79%
  YoY % 11.25% -14.69% -3.96% 1.66% -13.46% -49.74% -
  Horiz. % 176.82% 199.23% 173.71% 167.09% 169.90% 149.74% 100.00%
NP 26,520 28,700 24,525 28,814 27,890 22,518 16,092 11.10%
  YoY % -7.60% 17.02% -14.89% 3.31% 23.86% 39.93% -
  Horiz. % 164.80% 178.35% 152.40% 179.06% 173.32% 139.93% 100.00%
NP to SH 27,442 29,747 25,689 29,132 27,890 22,518 14,244 15.87%
  YoY % -7.75% 15.80% -11.82% 4.45% 23.86% 58.09% -
  Horiz. % 192.66% 208.84% 180.35% 204.52% 195.80% 158.09% 100.00%
Tax Rate 26.23 % 27.01 % 27.41 % 23.62 % 24.52 % 26.18 % 24.89 % 2.44%
  YoY % -2.89% -1.46% 16.05% -3.67% -6.34% 5.18% -
  Horiz. % 105.38% 108.52% 110.12% 94.90% 98.51% 105.18% 100.00%
Total Cost 357,128 387,145 338,288 293,953 246,669 274,294 260,814 6.71%
  YoY % -7.75% 14.44% 15.08% 19.17% -10.07% 5.17% -
  Horiz. % 136.93% 148.44% 129.70% 112.71% 94.58% 105.17% 100.00%
Net Worth 94,265 94,265 131,249 118,749 101,301 40,031 401,583 -24.38%
  YoY % 0.00% -28.18% 10.53% 17.22% 153.05% -90.03% -
  Horiz. % 23.47% 23.47% 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 8,798 10,649 12,500 12,500 11,917 - - -
  YoY % -17.38% -14.81% 0.00% 4.89% 0.00% 0.00% -
  Horiz. % 73.82% 89.35% 104.89% 104.89% 100.00% - -
Div Payout % 32.06 % 35.80 % 48.66 % 42.91 % 42.73 % - % - % -
  YoY % -10.45% -26.43% 13.40% 0.42% 0.00% 0.00% -
  Horiz. % 75.03% 83.78% 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 94,265 94,265 131,249 118,749 101,301 40,031 401,583 -24.38%
  YoY % 0.00% -28.18% 10.53% 17.22% 153.05% -90.03% -
  Horiz. % 23.47% 23.47% 32.68% 29.57% 25.23% 9.97% 100.00%
NOSH 628,434 628,434 625,000 625,000 595,890 500,400 221,869 29.53%
  YoY % 0.00% 0.55% 0.00% 4.89% 19.08% 125.54% -
  Horiz. % 283.25% 283.25% 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 6.91 % 6.90 % 6.76 % 8.93 % 10.16 % 7.59 % 5.81 % 3.86%
  YoY % 0.14% 2.07% -24.30% -12.11% 33.86% 30.64% -
  Horiz. % 118.93% 118.76% 116.35% 153.70% 174.87% 130.64% 100.00%
ROE 29.11 % 31.56 % 19.57 % 24.53 % 27.53 % 56.25 % 3.55 % 53.18%
  YoY % -7.76% 61.27% -20.22% -10.90% -51.06% 1,484.51% -
  Horiz. % 820.00% 889.01% 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 61.05 66.17 58.05 51.64 46.08 59.31 124.81 -17.41%
  YoY % -7.74% 13.99% 12.41% 12.07% -22.31% -52.48% -
  Horiz. % 48.91% 53.02% 46.51% 41.37% 36.92% 47.52% 100.00%
EPS 4.36 4.73 4.11 4.66 4.68 4.50 6.42 -10.54%
  YoY % -7.82% 15.09% -11.80% -0.43% 4.00% -29.91% -
  Horiz. % 67.91% 73.68% 64.02% 72.59% 72.90% 70.09% 100.00%
DPS 1.40 1.70 2.00 2.00 2.00 0.00 0.00 -
  YoY % -17.65% -15.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 85.00% 100.00% 100.00% 100.00% - -
NAPS 0.1500 0.1500 0.2100 0.1900 0.1700 0.0800 1.8100 -41.62%
  YoY % 0.00% -28.57% 10.53% 11.76% 112.50% -95.58% -
  Horiz. % 8.29% 8.29% 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 40.92 44.36 38.70 34.43 29.29 31.66 29.54 6.98%
  YoY % -7.75% 14.63% 12.40% 17.55% -7.49% 7.18% -
  Horiz. % 138.52% 150.17% 131.01% 116.55% 99.15% 107.18% 100.00%
EPS 2.93 3.17 2.74 3.11 2.97 2.40 1.52 15.86%
  YoY % -7.57% 15.69% -11.90% 4.71% 23.75% 57.89% -
  Horiz. % 192.76% 208.55% 180.26% 204.61% 195.39% 157.89% 100.00%
DPS 0.94 1.14 1.33 1.33 1.27 0.00 0.00 -
  YoY % -17.54% -14.29% 0.00% 4.72% 0.00% 0.00% -
  Horiz. % 74.02% 89.76% 104.72% 104.72% 100.00% - -
NAPS 0.1005 0.1005 0.1400 0.1267 0.1081 0.0427 0.4284 -24.38%
  YoY % 0.00% -28.21% 10.50% 17.21% 153.16% -90.03% -
  Horiz. % 23.46% 23.46% 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 0.5350 0.5350 0.9350 0.6150 0.2300 0.0000 0.0000 -
P/RPS 0.88 0.81 1.61 1.19 0.50 0.00 0.00 -
  YoY % 8.64% -49.69% 35.29% 138.00% 0.00% 0.00% -
  Horiz. % 176.00% 162.00% 322.00% 238.00% 100.00% - -
P/EPS 12.25 11.30 22.75 13.19 4.91 0.00 0.00 -
  YoY % 8.41% -50.33% 72.48% 168.64% 0.00% 0.00% -
  Horiz. % 249.49% 230.14% 463.34% 268.64% 100.00% - -
EY 8.16 8.85 4.40 7.58 20.35 0.00 0.00 -
  YoY % -7.80% 101.14% -41.95% -62.75% 0.00% 0.00% -
  Horiz. % 40.10% 43.49% 21.62% 37.25% 100.00% - -
DY 2.62 3.18 2.14 3.25 8.70 0.00 0.00 -
  YoY % -17.61% 48.60% -34.15% -62.64% 0.00% 0.00% -
  Horiz. % 30.11% 36.55% 24.60% 37.36% 100.00% - -
P/NAPS 3.57 3.57 4.45 3.24 1.35 0.00 0.00 -
  YoY % 0.00% -19.78% 37.35% 140.00% 0.00% 0.00% -
  Horiz. % 264.44% 264.44% 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 0.4050 0.4050 0.8650 0.6450 0.2600 0.0000 0.0000 -
P/RPS 0.66 0.61 1.49 1.25 0.56 0.00 0.00 -
  YoY % 8.20% -59.06% 19.20% 123.21% 0.00% 0.00% -
  Horiz. % 117.86% 108.93% 266.07% 223.21% 100.00% - -
P/EPS 9.27 8.56 21.05 13.84 5.56 0.00 0.00 -
  YoY % 8.29% -59.33% 52.10% 148.92% 0.00% 0.00% -
  Horiz. % 166.73% 153.96% 378.60% 248.92% 100.00% - -
EY 10.78 11.69 4.75 7.23 18.00 0.00 0.00 -
  YoY % -7.78% 146.11% -34.30% -59.83% 0.00% 0.00% -
  Horiz. % 59.89% 64.94% 26.39% 40.17% 100.00% - -
DY 3.46 4.20 2.31 3.10 7.69 0.00 0.00 -
  YoY % -17.62% 81.82% -25.48% -59.69% 0.00% 0.00% -
  Horiz. % 44.99% 54.62% 30.04% 40.31% 100.00% - -
P/NAPS 2.70 2.70 4.12 3.39 1.53 0.00 0.00 -
  YoY % 0.00% -34.47% 21.53% 121.57% 0.00% 0.00% -
  Horiz. % 176.47% 176.47% 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.
 
KianTKI I found out that I have fallen in love with you
25/08/2021 10:47 AM
Malc7984 Likely tomorrow to continue the uptrend .. any news?
25/08/2021 9:02 PM
cK1973 price movement range still intact
currently due to stagnant economy, construction will be in the worst situation
need sometimes to pick up again
good luck guys
28/08/2021 10:03 AM
SHOB invest a new property take 3 years to construc... for mid long term investor is a good choice
28/08/2021 1:54 PM
investortrader88 Top 23 shareholders own 86.6% of GDB Holdings Berhad


CHC Holdings Sdn Bhd
48.94%
Tzone-Leong Lo
21.07%
Principal Global Investors, LLC
3.4%
PMB Investment Berhad
3%
Yayasan Islam Terengganu, Endowment arm
2.46%
Hong Leong Asset Management Bhd
1.94%
Urusharta Jamaah Sdn Bhd
1.39%
Bian Cheong Looi
0.8%
Affin Hwang Asset Management Berhad
0.67%
Sek Hock See
0.48%
Kenanga Investors Berhad
0.4%
Ling Yeo - Kong Joseph
0.25%
Jun-Kai Cheah
0.25%
Progressive Insurance Bhd, Asset Management Arm
0.25%
Say Hock Lim
0.23%
AmIslamic Funds Management Sdn Bhd
0.21%
Barclays Bank PLC, Securities Investments
0.18%
AIIMAN Asset Management Sdn. Bhd.
0.18%
Maybank Asset Management Group Berhad
0.18%
Tiap Sow
0.18%
Zaini Bin Omar
0.056%
Lui Chia
0.048%
Poh-Gek Kow
0.027%
31/08/2021 9:16 PM
shrobin https://klse.i3investor.com/insider/director/0198/01-Sep-2021/160185_771940657.jsp
01/09/2021 2:36 PM
Begineer Ha.... flying back to 60cents soon
03/09/2021 5:13 PM
Hoot9Yee Insiders keep buying, big news is om the way?
05/09/2021 6:09 PM
SHOB interesting, these share hold for 2 to 3 yes will get pretty return.
05/09/2021 7:59 PM
SHOB gong xi to all huat!0.505 ......all the way to0.63
07/09/2021 3:42 PM
Mar2083 Up trend
60sen coming soon
07/09/2021 3:56 PM
Begineer congratulation to those who bought around 40cents
07/09/2021 3:57 PM
Flyinghorse Needs to get over the 50sen hurdle then will continue uptrend......
08/09/2021 10:43 PM
Hoot9Yee This week going up up up
12/09/2021 5:19 PM
BursaRangers https://klse.i3investor.com/jsp/blog/blallpost.jsp?blid=7282
13/09/2021 11:23 PM
BostonMaxwell Prepare guys!!! Will challenge 51 soon....
14/09/2021 10:28 AM
Begineer bostonmaxwell, why ? any news can share?
14/09/2021 5:26 PM
SHOB feeling for me to top up some
15/09/2021 11:41 AM
Begineer observe first
15/09/2021 6:20 PM
slts buy buy buy......
22/09/2021 9:48 AM
Begineer tp 63 cents. Good
22/09/2021 7:25 PM
sten_still topup
24/09/2021 3:56 PM
sten_still top up lagi haha
28/09/2021 9:50 AM
sten_still Each day its going down, there's opportunity
30/09/2021 9:28 AM
Begineer Hopefully some news on new project win this month.
01/10/2021 5:06 PM
123eztrade holding
05/10/2021 2:49 PM
SHOB coming again soon,
06/10/2021 10:57 AM
Mazhar3192 Go go go
06/10/2021 9:53 PM
sten_still patience will be rewarding
07/10/2021 10:41 AM
BostonMaxwell Dont sell!!! Shark want wash ppl.... Preapre another high soon!!!!! Maybe hahahahha
07/10/2021 11:41 AM
sten_still Akan datang stock, just waiting for the buyer
07/10/2021 12:29 PM
Mazhar3192 Sell la
07/10/2021 3:19 PM
SHOB why sell, buy more..
07/10/2021 7:54 PM
awesome20 cheap ticket
07/10/2021 8:48 PM
Begineer The key is to win new project.
07/10/2021 10:08 PM
Mazhar3192 Y arr..all construction counter up...this one slow2
08/10/2021 8:25 AM
SHOB Big shark want to scare investor,,,,,quietly collecting tickets.
08/10/2021 3:36 PM
cK1973 Still look good at 45.
Might take a but longer time to break 50.
Let see what will happen in coming days
10/10/2021 9:53 AM
ampabella tis GDB is a sleeping beauty...keep sleeping only
11/10/2021 9:43 PM
SHOB let it go, happening...
12/10/2021 6:31 AM
BostonMaxwell Got big kaki sapu liao....
12/10/2021 9:17 AM
Mazhar3192 50sen
12/10/2021 9:48 AM
SHOB break it today
12/10/2021 3:16 PM
Mar2083 Fly
12/10/2021 3:18 PM
SHOB happen now
12/10/2021 3:34 PM
Mar2083 Look like all construction counter start moving up
12/10/2021 3:44 PM
SHOB ready happening,,TP0.565
13/10/2021 11:24 AM
Mar2083 Fly tomorrow
Ha ha
14/10/2021 11:53 AM
SHOB Mar2083 Why? fly tomorrow,gd news?
14/10/2021 12:23 PM
123eztrade can fly?
21/10/2021 12:55 PM