GDB (0198): Results for Last 10 Financial Years (Summary)

GDB HOLDINGS BERHAD

KLSE (MYR): GDB (0198)

Live Data: OFF

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.37

Today's Change

-0.01 (2.63%)

Day's Change

0.36 - 0.385

Trading Volume

5,571,300

Financial

Market Cap

347 Million

NOSH

938 Million

Latest Quarter

31-Mar-2024 [#1]

Announcement Date

23-May-2024

Next Quarter

30-Jun-2024

Est. Ann. Date

23-Aug-2024

Est. Ann. Due Date

29-Aug-2024

QoQ | YoY

-55.91% | 203.00%

Revenue | NP to SH

292,860.000 | 9,388.000

RPS | P/RPS

31.24 Cent | 1.18

EPS | P/E | EY

1.00 Cent | 36.95 | 2.71%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.18 | 2.06

QoQ | YoY

16.85% | -6.68%

NP Margin | ROE

3.37% | 5.56%

F.Y. | Ann. Date

31-Mar-2024 | 23-May-2024

Latest Audited Result

31-Dec-2023

Announcement Date

22-Apr-2024

Next Audited Result

31-Dec-2024

Est. Ann. Date

22-Apr-2025

Est. Ann. Due Date

29-Jun-2025

Revenue | NP to SH

319,649.000 | 8,034.000

RPS | P/RPS

34.10 Cent | 1.09

EPS | P/E | EY

0.86 Cent | 43.18 | 2.32%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.18 | 2.06

YoY

-53.29%

NP Margin | ROE

2.61% | 4.76%

F.Y. | Ann. Date

31-Dec-2023 | 28-Feb-2024

Revenue | NP to SH

177,904.000 | 8,084.000

RPS | P/RPS

18.98 Cent | 1.95

EPS | P/E | EY

0.88 Cent | 42.91 | 2.33%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

0.62% | 203.0%

NP Margin | ROE

4.51% | 4.79%

F.Y. | Ann. Date

31-Mar-2024 | 23-May-2024

Show?

YoY %

Horiz. %

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Last 10 FY Result
Revenue	177,904	292,860	319,649	510,055	424,924	362,813	322,767	274,559	296,812	276,906	2.07%
YoY %	-39.25%	-8.38%	-37.33%	20.03%	17.12%	12.41%	17.56%	-7.50%	7.19%	-	-
Horiz. %	64.25%	105.76%	115.44%	184.20%	153.45%	131.02%	116.56%	99.15%	107.19%	100.00%	-
PBT	11,236	12,908	10,930	21,796	37,312	33,787	37,723	36,949	30,502	21,424	-9.16%
YoY %	-12.95%	18.10%	-49.85%	-41.58%	10.43%	-10.43%	2.09%	21.14%	42.37%	-	-
Horiz. %	52.45%	60.25%	51.02%	101.74%	174.16%	157.71%	176.08%	172.47%	142.37%	100.00%	-
Tax	-3,204	-3,027	-2,596	-5,557	-9,521	-9,262	-8,909	-9,059	-7,984	-5,332	-9.76%
YoY %	-5.85%	-16.60%	53.28%	41.63%	-2.80%	-3.96%	1.66%	-13.46%	-49.74%	-	-
Horiz. %	60.09%	56.77%	48.69%	104.22%	178.56%	173.71%	167.09%	169.90%	149.74%	100.00%	-
NP	8,032	9,881	8,334	16,239	27,791	24,525	28,814	27,890	22,518	16,092	-8.96%
YoY %	-18.71%	18.56%	-48.68%	-41.57%	13.32%	-14.89%	3.31%	23.86%	39.93%	-	-
Horiz. %	49.91%	61.40%	51.79%	100.91%	172.70%	152.40%	179.06%	173.32%	139.93%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
NP to SH	8,084	9,388	8,034	17,198	28,622	25,689	29,132	27,890	22,518	14,244	-7.85%
YoY %	-13.89%	16.85%	-53.29%	-39.91%	11.42%	-11.82%	4.45%	23.86%	58.09%	-	-
Horiz. %	56.75%	65.91%	56.40%	120.74%	200.94%	180.35%	204.52%	195.80%	158.09%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Tax Rate	28.52%	23.45%	23.75%	25.50%	25.52%	27.41%	23.62%	24.52%	26.18%	24.89%	-
YoY %	21.62%	-1.26%	-6.86%	-0.08%	-6.90%	16.05%	-3.67%	-6.34%	5.18%	-	-
Horiz. %	114.58%	94.21%	95.42%	102.45%	102.53%	110.12%	94.90%	98.51%	105.18%	100.00%	-
Total Cost	169,872	282,979	311,315	493,816	397,133	338,288	293,953	246,669	274,294	260,814	2.55%
YoY %	-39.97%	-9.10%	-36.96%	24.35%	17.39%	15.08%	19.17%	-10.07%	5.17%	-	-
Horiz. %	65.13%	108.50%	119.36%	189.34%	152.27%	129.70%	112.71%	94.58%	105.17%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Net Worth	168,750	168,750	168,750	159,375	149,999	131,249	118,749	101,301	40,031	401,583	-11.64%
YoY %	0.00%	0.00%	5.88%	6.25%	14.29%	10.53%	17.22%	153.06%	-90.03%	-	-
Horiz. %	42.02%	42.02%	42.02%	39.69%	37.35%	32.68%	29.57%	25.23%	9.97%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	-	-	-	-	13,124	12,500	12,500	11,917	-	-	-
YoY %	-	-	-	-	4.99%	0.00%	4.89%	0.00%	-	-	-
Horiz. %	-	-	-	-	110.13%	104.89%	104.89%	100.00%	-	-	-
Div Payout %	-	-	-	-	45.86%	48.66%	42.91%	42.73%	-	-	-
YoY %	-	-	-	-	-5.75%	13.40%	0.42%	0.00%	-	-	-
Horiz. %	-	-	-	-	107.33%	113.88%	100.42%	100.00%	-	-	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	168,750	168,750	168,750	159,375	149,999	131,249	118,749	101,301	40,031	401,583	-11.64%
YoY %	0.00%	0.00%	5.88%	6.25%	14.29%	10.53%	17.22%	153.06%	-90.03%	-	-
Horiz. %	42.02%	42.02%	42.02%	39.69%	37.35%	32.68%	29.57%	25.23%	9.97%	100.00%	-
NOSH	937,500	937,500	937,500	937,500	937,500	625,000	625,000	625,000	500,400	221,869	22.85%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	0.00%	24.90%	125.54%	-	-
Horiz. %	422.55%	422.55%	422.55%	422.55%	422.55%	281.70%	281.70%	281.70%	225.54%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	4.51%	3.37%	2.61%	3.18%	6.54%	6.76%	8.93%	10.16%	7.59%	5.81%	-
YoY %	33.83%	29.12%	-17.92%	-51.38%	-3.25%	-24.30%	-12.11%	33.86%	30.64%	-	-
Horiz. %	77.62%	58.00%	44.92%	54.73%	112.56%	116.35%	153.70%	174.87%	130.64%	100.00%	-
ROE	4.79%	5.56%	4.76%	10.79%	19.08%	19.57%	24.53%	27.53%	56.25%	3.55%	-
YoY %	-13.85%	16.81%	-55.89%	-43.45%	-2.50%	-20.22%	-10.90%	-51.06%	1,484.51%	-	-
Horiz. %	134.93%	156.62%	134.08%	303.94%	537.46%	551.27%	690.99%	775.49%	1,584.51%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	18.98	31.24	34.10	54.41	45.33	58.05	51.64	46.08	59.31	124.81	-16.91%
YoY %	-39.24%	-8.39%	-37.33%	20.03%	-21.91%	12.41%	12.07%	-22.31%	-52.48%	-	-
Horiz. %	15.21%	25.03%	27.32%	43.59%	36.32%	46.51%	41.37%	36.92%	47.52%	100.00%	-
EPS	0.88	1.00	0.86	1.83	3.05	4.11	4.66	4.68	4.50	6.42	-24.95%
YoY %	-12.00%	16.28%	-53.01%	-40.00%	-25.79%	-11.80%	-0.43%	4.00%	-29.91%	-	-
Horiz. %	13.71%	15.58%	13.40%	28.50%	47.51%	64.02%	72.59%	72.90%	70.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	1.40	2.00	2.00	2.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-30.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	70.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.18	0.18	0.18	0.17	0.16	0.21	0.19	0.17	0.08	1.81	-28.07%
YoY %	0.00%	0.00%	5.88%	6.25%	-23.81%	10.53%	11.76%	112.50%	-95.58%	-	-
Horiz. %	9.94%	9.94%	9.94%	9.39%	8.84%	11.60%	10.50%	9.39%	4.42%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 937,500
RPS	18.98	31.24	34.10	54.41	45.33	38.70	34.43	29.29	31.66	29.54	2.07%
YoY %	-39.24%	-8.39%	-37.33%	20.03%	17.13%	12.40%	17.55%	-7.49%	7.18%	-	-
Horiz. %	64.25%	105.75%	115.44%	184.19%	153.45%	131.01%	116.55%	99.15%	107.18%	100.00%	-
EPS	0.88	1.00	0.86	1.83	3.05	2.74	3.11	2.97	2.40	1.52	-7.81%
YoY %	-12.00%	16.28%	-53.01%	-40.00%	11.31%	-11.90%	4.71%	23.75%	57.89%	-	-
Horiz. %	57.89%	65.79%	56.58%	120.39%	200.66%	180.26%	204.61%	195.39%	157.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	1.40	1.33	1.33	1.27	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	5.26%	0.00%	4.72%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	110.24%	104.72%	104.72%	100.00%	-	-	-
NAPS	0.18	0.18	0.18	0.17	0.16	0.14	0.1267	0.1081	0.0427	0.4284	-11.64%
YoY %	0.00%	0.00%	5.88%	6.25%	14.29%	10.50%	17.21%	153.16%	-90.03%	-	-
Horiz. %	42.02%	42.02%	42.02%	39.68%	37.35%	32.68%	29.58%	25.23%	9.97%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/03/24	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	-	-	-
Price	0.255	0.255	0.185	0.235	0.44	0.935	0.615	0.23	0.00	0.00	-
P/RPS	1.34	0.82	0.54	0.43	0.97	1.61	1.19	0.50	0.00	0.00	-
YoY %	63.41%	51.85%	25.58%	-55.67%	-39.75%	35.29%	138.00%	0.00%	0.00%	-	-
Horiz. %	268.00%	164.00%	108.00%	86.00%	194.00%	322.00%	238.00%	100.00%	-	-	-
P/EPS	29.57	25.46	21.59	12.81	14.41	22.75	13.19	4.91	0.00	0.00	-
YoY %	16.14%	17.92%	68.54%	-11.10%	-36.66%	72.48%	168.64%	0.00%	0.00%	-	-
Horiz. %	602.24%	518.53%	439.71%	260.90%	293.48%	463.34%	268.64%	100.00%	-	-	-
EY	3.38	3.93	4.63	7.81	6.94	4.40	7.58	20.35	0.00	0.00	-
YoY %	-13.99%	-15.12%	-40.72%	12.54%	57.73%	-41.95%	-62.75%	0.00%	0.00%	-	-
Horiz. %	16.61%	19.31%	22.75%	38.38%	34.10%	21.62%	37.25%	100.00%	-	-	-
DY	0.00	0.00	0.00	0.00	3.18	2.14	3.25	8.70	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	48.60%	-34.15%	-62.64%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	36.55%	24.60%	37.36%	100.00%	-	-	-
P/NAPS	1.42	1.42	1.03	1.38	2.75	4.45	3.24	1.35	0.00	0.00	-
YoY %	0.00%	37.86%	-25.36%	-49.82%	-38.20%	37.35%	140.00%	0.00%	0.00%	-	-
Horiz. %	105.19%	105.19%	76.30%	102.22%	203.70%	329.63%	240.00%	100.00%	-	-	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	23/05/24	28/02/24	27/02/23	25/02/22	26/02/21	28/02/20	22/02/19	22/03/18	-	-
Price	0.30	0.30	0.195	0.235	0.40	0.865	0.645	0.26	0.00	0.00	-
P/RPS	1.58	0.96	0.57	0.43	0.88	1.49	1.25	0.56	0.00	0.00	-
YoY %	64.58%	68.42%	32.56%	-51.14%	-40.94%	19.20%	123.21%	0.00%	0.00%	-	-
Horiz. %	282.14%	171.43%	101.79%	76.79%	157.14%	266.07%	223.21%	100.00%	-	-	-
P/EPS	34.79	29.96	22.75	12.81	13.10	21.05	13.84	5.56	0.00	0.00	-
YoY %	16.12%	31.69%	77.60%	-2.21%	-37.77%	52.10%	148.92%	0.00%	0.00%	-	-
Horiz. %	625.72%	538.85%	409.17%	230.40%	235.61%	378.60%	248.92%	100.00%	-	-	-
EY	2.87	3.34	4.39	7.81	7.63	4.75	7.23	18.00	0.00	0.00	-
YoY %	-14.07%	-23.92%	-43.79%	2.36%	60.63%	-34.30%	-59.83%	0.00%	0.00%	-	-
Horiz. %	15.94%	18.56%	24.39%	43.39%	42.39%	26.39%	40.17%	100.00%	-	-	-
DY	0.00	0.00	0.00	0.00	3.50	2.31	3.10	7.69	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	51.52%	-25.48%	-59.69%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	45.51%	30.04%	40.31%	100.00%	-	-	-
P/NAPS	1.67	1.67	1.08	1.38	2.50	4.12	3.39	1.53	0.00	0.00	-
YoY %	0.00%	54.63%	-21.74%	-44.80%	-39.32%	21.53%	121.57%	0.00%	0.00%	-	-
Horiz. %	109.15%	109.15%	70.59%	90.20%	163.40%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

2 people like this. Showing 50 of 1,882 comments

stonedInvest

up up up momentum strong af

2 months ago

ConstructionMinion

Really is getting contract for data centre at PGB Tech Park. Price UP

2 months ago

whaleing

downtrend signal is here

2 months ago

ConstructionMinion

hit 31 and will go down

2 months ago

TiGongPoPiPopi

Why not moving like others?

2 months ago

Mar2083

Hope can move further this week

2 months ago

ConstructionMinion

I was right. Hit 28 buy hit 31 sell

2 months ago

ConstructionMinion

GDB will build data center for Microsoft ?

2 months ago

Michael Kwok

Gdb 29 cents
If it go touch 30 cents again,a buy(only before 8/5/24 market close).
6/5/24 1.12pm

2 months ago

凯翔赖

30¢是他的阻力线同时也是他的死亡线，一旦超过30¢就会迅速的回退，屁股。

2 months ago

Mar2083

31sen now
Potentially may test 35sen this week
Huat ar

2 months ago

PresidentLOL

My boss said ready to test 0.375, 0.460 then his TP is 0.550, huehuehuehue....

2 months ago

ConstructionMinion

Wah

2 months ago

Raiz368

Operator will push up the price to RM1.00 before announce the next qtrly report.

2 months ago

Mar2083

Down trend 😭

2 months ago

chicken77

The consequences of being greedy. Goodlucj

2 months ago

stncws

continue monitor...

2 months ago

stonedInvest

down trend but no worries

2 months ago

凯翔赖

再次进入冬眠了

2 months ago

Mar2083

Hope can up trend next week

2 months ago

凯翔赖

来来去去都是30，30.5，31，冲不高，屁股。

2 months ago

stonedInvest

No problem, hold for 3-6 more month

2 months ago

凯翔赖

股价跌跌不休，屁股

1 month ago

凯翔赖

买入这个臭股相当于中了他的圈套，很难翻身。

1 month ago

chicken77

Anyone got scammed by the gurus?

1 month ago

凯翔赖

之前传的潜在合约似乎是骗人的

1 month ago

cK1973

30c not bad....
expecting it to go below 25....
sustaining well....

1 month ago

凯翔赖

圈套的门今天又再次打开了，😄😄😄

1 month ago

DerickFossil

是不是要捉新魂呀？

1 month ago

Mar2083

Look like may test 35sen soon

1 month ago

Susan Lee

希望

1 month ago

凯翔赖

Sold all at 33¢. No more come back to this counter

1 month ago

nazhri

Gdb just secured RM800++ million project!

1 month ago

Ron90

winning a big project not necessarily produce big profit.. people like King sharil, won billion dollar project but every quarter rugi kaw2, coz winning by slim profit margin, yet monthly salary in millions!!.. Perhaps somebody could estimate how much profit can be generated, unfortunately previous record not so good.. NP never toucch >10%

1 month ago

凯翔赖

Sell on news

1 month ago

stncws

construction value contract not so powerful compare to other contract..

1 month ago

Mar2083

Potentially may test 40sen next week

1 month ago

WhiteWolf

Industry NPM is anywhere between 2-10%? So GDB is within expectations; in 2018-2020 NPM was a high 7-9%.

HOpefully the drama with KSK is now in the past; GDB can focus on delivering quality project ahead of time

1 month ago

Tibbers

not bad, holding since 2 months ago roughly 50% gain now :)

4 weeks ago

Mar2083

Higher today 41sen
Potentially may test 50sen next month

4 weeks ago

Flykite

Construction sector overweight

4 weeks ago

Davidl

Time to accumulate!

3 weeks ago

bargainhunters

time to rebound.. 35... gogogog

3 weeks ago

Mar2083

Look like may back 40sen above by next month

3 weeks ago

stonedInvest

slowly collect around this region, moving soon

3 weeks ago

Mar2083

Look like may test 45sen this week

2 weeks ago

Davidl

Again, time to accumulate!

2 weeks ago

Mar2083

Hope can test 45sen this week

1 week ago

Mrhunter88

hello GDB give me more profit ya...

6 days ago

Mar2083

Closing 38sen 😥

3 days ago

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos