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

0.335

Today's Change

+0.005 (1.52%)

Day's Change

0.325 - 0.335

Trading Volume

831,500

Financial

Market Cap

313 Million

NOSH

935 Million

Latest Quarter

30-Sep-2024 [#3]

Announcement Date

27-Nov-2024

Next Quarter

31-Dec-2024

Est. Ann. Date

28-Feb-2025

Est. Ann. Due Date

01-Mar-2025

QoQ | YoY

165.22% | 663.21%

Revenue | NP to SH

245,048.000 | 21,802.000

RPS | P/RPS

26.20 Cent | 1.28

EPS | P/E | EY

2.33 Cent | 14.37 | 6.96%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.20 | 1.68

QoQ | YoY

78.53% | 298.65%

NP Margin | ROE

9.24% | 11.66%

F.Y. | Ann. Date

30-Sep-2024 | 27-Nov-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

34.18 Cent | 0.98

EPS | P/E | EY

0.86 Cent | 39.00 | 2.56%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.18 | 1.86

YoY

-53.29%

NP Margin | ROE

2.61% | 4.76%

F.Y. | Ann. Date

31-Dec-2023 | 28-Feb-2024

Revenue | NP to SH

218,660.000 | 22,957.333

RPS | P/RPS

23.38 Cent | 1.43

EPS | P/E | EY

2.45 Cent | 13.65 | 7.33%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

85.68% | 399.07%

NP Margin | ROE

10.49% | 12.27%

F.Y. | Ann. Date

30-Sep-2024 | 27-Nov-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	218,660	245,048	319,649	510,055	424,924	362,813	322,767	274,559	296,812	276,906	2.07%
YoY %	-10.77%	-23.34%	-37.33%	20.03%	17.12%	12.41%	17.56%	-7.50%	7.19%	-	-
Horiz. %	78.97%	88.50%	115.44%	184.20%	153.45%	131.02%	116.56%	99.15%	107.19%	100.00%	-
PBT	32,986	30,991	10,930	21,796	37,312	33,787	37,723	36,949	30,502	21,424	-9.16%
YoY %	6.44%	183.54%	-49.85%	-41.58%	10.43%	-10.43%	2.09%	21.14%	42.37%	-	-
Horiz. %	153.97%	144.66%	51.02%	101.74%	174.16%	157.71%	176.08%	172.47%	142.37%	100.00%	-
Tax	-10,054	-8,351	-2,596	-5,557	-9,521	-9,262	-8,909	-9,059	-7,984	-5,332	-9.76%
YoY %	-20.39%	-221.69%	53.28%	41.63%	-2.80%	-3.96%	1.66%	-13.46%	-49.74%	-	-
Horiz. %	188.56%	156.62%	48.69%	104.22%	178.56%	173.71%	167.09%	169.90%	149.74%	100.00%	-
NP	22,932	22,640	8,334	16,239	27,791	24,525	28,814	27,890	22,518	16,092	-8.96%
YoY %	1.29%	171.66%	-48.68%	-41.57%	13.32%	-14.89%	3.31%	23.86%	39.93%	-	-
Horiz. %	142.51%	140.69%	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	22,957	21,802	8,034	17,198	28,622	25,689	29,132	27,890	22,518	14,244	-7.85%
YoY %	5.30%	171.37%	-53.29%	-39.91%	11.42%	-11.82%	4.45%	23.86%	58.09%	-	-
Horiz. %	161.17%	153.06%	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	30.48%	26.95%	23.75%	25.50%	25.52%	27.41%	23.62%	24.52%	26.18%	24.89%	-
YoY %	13.10%	13.47%	-6.86%	-0.08%	-6.90%	16.05%	-3.67%	-6.34%	5.18%	-	-
Horiz. %	122.46%	108.28%	95.42%	102.45%	102.53%	110.12%	94.90%	98.51%	105.18%	100.00%	-
Total Cost	195,728	222,408	311,315	493,816	397,133	338,288	293,953	246,669	274,294	260,814	2.55%
YoY %	-12.00%	-28.56%	-36.96%	24.35%	17.39%	15.08%	19.17%	-10.07%	5.17%	-	-
Horiz. %	75.05%	85.27%	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	187,152	187,050	168,750	159,375	149,999	131,249	118,749	101,301	40,031	401,583	-11.64%
YoY %	0.05%	10.84%	5.88%	6.25%	14.29%	10.53%	17.22%	153.06%	-90.03%	-	-
Horiz. %	46.60%	46.58%	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	187,152	187,050	168,750	159,375	149,999	131,249	118,749	101,301	40,031	401,583	-11.64%
YoY %	0.05%	10.84%	5.88%	6.25%	14.29%	10.53%	17.22%	153.06%	-90.03%	-	-
Horiz. %	46.60%	46.58%	42.02%	39.69%	37.35%	32.68%	29.57%	25.23%	9.97%	100.00%	-
NOSH	935,760	935,254	937,500	937,500	937,500	625,000	625,000	625,000	500,400	221,869	22.85%
YoY %	0.05%	-0.24%	0.00%	0.00%	50.00%	0.00%	0.00%	24.90%	125.54%	-	-
Horiz. %	421.76%	421.53%	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	10.49%	9.24%	2.61%	3.18%	6.54%	6.76%	8.93%	10.16%	7.59%	5.81%	-
YoY %	13.53%	254.02%	-17.92%	-51.38%	-3.25%	-24.30%	-12.11%	33.86%	30.64%	-	-
Horiz. %	180.55%	159.04%	44.92%	54.73%	112.56%	116.35%	153.70%	174.87%	130.64%	100.00%	-
ROE	12.27%	11.66%	4.76%	10.79%	19.08%	19.57%	24.53%	27.53%	56.25%	3.55%	-
YoY %	5.23%	144.96%	-55.89%	-43.45%	-2.50%	-20.22%	-10.90%	-51.06%	1,484.51%	-	-
Horiz. %	345.63%	328.45%	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	23.37	26.20	34.10	54.41	45.33	58.05	51.64	46.08	59.31	124.81	-16.91%
YoY %	-10.80%	-23.17%	-37.33%	20.03%	-21.91%	12.41%	12.07%	-22.31%	-52.48%	-	-
Horiz. %	18.72%	20.99%	27.32%	43.59%	36.32%	46.51%	41.37%	36.92%	47.52%	100.00%	-
EPS	2.45	2.33	0.86	1.83	3.05	4.11	4.66	4.68	4.50	6.42	-24.95%
YoY %	5.15%	170.93%	-53.01%	-40.00%	-25.79%	-11.80%	-0.43%	4.00%	-29.91%	-	-
Horiz. %	38.16%	36.29%	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	0.20	0.20	0.18	0.17	0.16	0.21	0.19	0.17	0.08	1.81	-28.07%
YoY %	0.00%	11.11%	5.88%	6.25%	-23.81%	10.53%	11.76%	112.50%	-95.58%	-	-
Horiz. %	11.05%	11.05%	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 - 935,760
RPS	23.38	26.20	34.18	54.54	45.43	38.79	34.51	29.36	31.74	29.61	2.07%
YoY %	-10.76%	-23.35%	-37.33%	20.05%	17.12%	12.40%	17.54%	-7.50%	7.19%	-	-
Horiz. %	78.96%	88.48%	115.43%	184.19%	153.43%	131.00%	116.55%	99.16%	107.19%	100.00%	-
EPS	2.45	2.33	0.86	1.84	3.06	2.75	3.11	2.98	2.41	1.52	-7.81%
YoY %	5.15%	170.93%	-53.26%	-39.87%	11.27%	-11.58%	4.36%	23.65%	58.55%	-	-
Horiz. %	161.18%	153.29%	56.58%	121.05%	201.32%	180.92%	204.61%	196.05%	158.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	1.40	1.34	1.34	1.27	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	4.48%	0.00%	5.51%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	110.24%	105.51%	105.51%	100.00%	-	-	-
NAPS	0.2001	0.20	0.1804	0.1704	0.1604	0.1403	0.127	0.1083	0.0428	0.4294	-11.64%
YoY %	0.05%	10.86%	5.87%	6.23%	14.33%	10.47%	17.27%	153.04%	-90.03%	-	-
Horiz. %	46.60%	46.58%	42.01%	39.68%	37.35%	32.67%	29.58%	25.22%	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	30/09/24	30/09/24	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	-	-	-
Price	0.31	0.31	0.185	0.235	0.44	0.935	0.615	0.23	0.00	0.00	-
P/RPS	1.33	1.18	0.54	0.43	0.97	1.61	1.19	0.50	0.00	0.00	-
YoY %	12.71%	118.52%	25.58%	-55.67%	-39.75%	35.29%	138.00%	0.00%	0.00%	-	-
Horiz. %	266.00%	236.00%	108.00%	86.00%	194.00%	322.00%	238.00%	100.00%	-	-	-
P/EPS	12.64	13.30	21.59	12.81	14.41	22.75	13.19	4.91	0.00	0.00	-
YoY %	-4.96%	-38.40%	68.54%	-11.10%	-36.66%	72.48%	168.64%	0.00%	0.00%	-	-
Horiz. %	257.43%	270.88%	439.71%	260.90%	293.48%	463.34%	268.64%	100.00%	-	-	-
EY	7.91	7.52	4.63	7.81	6.94	4.40	7.58	20.35	0.00	0.00	-
YoY %	5.19%	62.42%	-40.72%	12.54%	57.73%	-41.95%	-62.75%	0.00%	0.00%	-	-
Horiz. %	38.87%	36.95%	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	1.55	1.55	1.03	1.38	2.75	4.45	3.24	1.35	0.00	0.00	-
YoY %	0.00%	50.49%	-25.36%	-49.82%	-38.20%	37.35%	140.00%	0.00%	0.00%	-	-
Horiz. %	114.81%	114.81%	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	27/11/24	27/11/24	28/02/24	27/02/23	25/02/22	26/02/21	28/02/20	22/02/19	22/03/18	-	-
Price	0.295	0.295	0.195	0.235	0.40	0.865	0.645	0.26	0.00	0.00	-
P/RPS	1.26	1.13	0.57	0.43	0.88	1.49	1.25	0.56	0.00	0.00	-
YoY %	11.50%	98.25%	32.56%	-51.14%	-40.94%	19.20%	123.21%	0.00%	0.00%	-	-
Horiz. %	225.00%	201.79%	101.79%	76.79%	157.14%	266.07%	223.21%	100.00%	-	-	-
P/EPS	12.02	12.65	22.75	12.81	13.10	21.05	13.84	5.56	0.00	0.00	-
YoY %	-4.98%	-44.40%	77.60%	-2.21%	-37.77%	52.10%	148.92%	0.00%	0.00%	-	-
Horiz. %	216.19%	227.52%	409.17%	230.40%	235.61%	378.60%	248.92%	100.00%	-	-	-
EY	8.32	7.90	4.39	7.81	7.63	4.75	7.23	18.00	0.00	0.00	-
YoY %	5.32%	79.95%	-43.79%	2.36%	60.63%	-34.30%	-59.83%	0.00%	0.00%	-	-
Horiz. %	46.22%	43.89%	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	1.47	1.47	1.08	1.38	2.50	4.12	3.39	1.53	0.00	0.00	-
YoY %	0.00%	36.11%	-21.74%	-44.80%	-39.32%	21.53%	121.57%	0.00%	0.00%	-	-
Horiz. %	96.08%	96.08%	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 1,900 comments

凯翔赖

再次进入冬眠了

2024-05-15 13:23

Mar2083

Hope can up trend next week

2024-05-17 13:29

凯翔赖

来来去去都是30，30.5，31，冲不高，屁股。

2024-05-21 10:48

stonedInvest

No problem, hold for 3-6 more month

2024-05-21 17:26

凯翔赖

股价跌跌不休，屁股

2024-05-29 10:08

凯翔赖

买入这个臭股相当于中了他的圈套，很难翻身。

2024-05-29 18:03

chicken77

Anyone got scammed by the gurus?

2024-05-30 06:59

凯翔赖

之前传的潜在合约似乎是骗人的

2024-05-30 12:43

cK1973

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

2024-06-01 11:53

凯翔赖

圈套的门今天又再次打开了，😄😄😄

2024-06-04 11:34

DerickFossil

是不是要捉新魂呀？

2024-06-05 15:09

Mar2083

Look like may test 35sen soon

2024-06-11 18:24

Susan Lee

希望

2024-06-12 12:05

凯翔赖

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

2024-06-12 13:01

nazhri

Gdb just secured RM800++ million project!

2024-06-21 21:06

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%

2024-06-21 21:49

凯翔赖

Sell on news

2024-06-21 22:03

stncws

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

2024-06-21 22:19

Mar2083

Potentially may test 40sen next week

2024-06-22 06:37

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

2024-06-22 18:58

Tibbers

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

2024-06-24 09:31

Mar2083

Higher today 41sen
Potentially may test 50sen next month

2024-06-24 10:29

Flykite

Construction sector overweight

2024-06-24 11:27

Davidl

Time to accumulate!

2024-06-25 20:10

bargainhunters

time to rebound.. 35... gogogog

2024-06-28 10:04

Mar2083

Look like may back 40sen above by next month

2024-06-29 21:27

stonedInvest

slowly collect around this region, moving soon

2024-07-01 15:35

Mar2083

Look like may test 45sen this week

2024-07-03 10:44

Davidl

Again, time to accumulate!

2024-07-05 12:21

Mar2083

Hope can test 45sen this week

2024-07-15 07:58

Mrhunter88

hello GDB give me more profit ya...

2024-07-16 10:00

Mar2083

Closing 38sen 😥

2024-07-19 17:11

Flykite

Up down up down up down up............

2024-07-24 13:26

Mar2083

Look like may down trend today 😭
US market heavily down

2024-07-25 07:27

leeeun

today also not bad...so quiet nobody comes to this counter🙂

2024-08-09 21:27

Mrhunter88

0.350cent today gogogo

2024-08-12 09:46

rizal2020

2day closing below 30 i guest lorrr

2024-08-13 12:24

rizal2020

Very quite seem revenue this qr much2 lower
Maybe red result ...

2024-08-13 12:26

Mrhunter88

0.350cent soon don't worry....kekeke.

2024-08-14 09:49

paperhand123

lama tidur counter ni....

1 month ago

Jeevan14

GDB wakeup....

1 month ago

harvest6138

Anybody got any insight regarding the court case ?? very interested to know how DCSB reacted to the ruling ..

3 weeks ago

serbatipu

Naaa faster buy

3 weeks ago

spectre007

Stunning

3 weeks ago

BostonMaxwell

New project?

2 weeks ago

Callmejholow

GDB should be getting a new project soon, an industrial project in Klang

1 week ago

Hansek

let's wait the news

1 week ago

serbatipu

News out, build warehouse logistics in BBR, 297 million

1 week ago

DreamCommander

GDB Holdings clinches RM298m warehouse project from SimeProp’s JV unit
Anis Hazim/theedgemalaysia.com
12 Dec 2024, 07:24 pm

https://theedgemalaysia.com/node/737557

1 week ago

Hansek

new project keep come in, but price not moving

1 day 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