GDB Holdings Berhad (KLSE:GDB)
Malaysia · Delayed Price · Currency is MYR 0.5350
-0.0030 (-0.56%)
At close: Jun 8, 2026
GDB Holdings Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 771.03 | 748.09 | 258.23 | 319.65 | 510.06 | 424.92 | |
Revenue Growth (YoY) | 114.31% | 189.70% | -19.21% | -37.33% | 20.03% | 17.12% |
Cost of Revenue | 640.77 | 622.37 | 202.43 | 306.22 | 480.16 | 377.54 |
Gross Profit | 130.26 | 125.72 | 55.8 | 13.43 | 29.9 | 47.38 |
Selling, General & Admin | 14.85 | 11.85 | 11.39 | 8.7 | 7.88 | 7.5 |
Other Operating Expenses | 0.82 | 0.82 | 1.22 | 2.31 | 2.46 | 2.6 |
Operating Expenses | 67.67 | 64.67 | 22.62 | 11.02 | 10.34 | 10.1 |
Operating Income | 62.59 | 61.05 | 33.18 | 2.42 | 19.55 | 37.28 |
Interest Expense | - | - | -0 | -0.05 | -0.06 | - |
Interest & Investment Income | 3.78 | 3 | 2.4 | 1.57 | 1.12 | 0.91 |
Other Non Operating Income (Expenses) | 3.87 | 4.26 | 4.38 | 3.92 | 0.99 | 0.72 |
EBT Excluding Unusual Items | 70.24 | 68.32 | 39.96 | 7.85 | 21.6 | 38.91 |
Impairment of Goodwill | - | - | - | - | - | -1.29 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.02 | -0.31 |
Gain (Loss) on Sale of Assets | 0.11 | 0.06 | 0.07 | 3.08 | 0.23 | 0 |
Asset Writedown | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 |
Other Unusual Items | 0.39 | 0.39 | - | - | - | - |
Pretax Income | 71.03 | 69.06 | 40.01 | 10.93 | 21.8 | 37.31 |
Income Tax Expense | 14.95 | 14.62 | 13.28 | 2.6 | 5.56 | 9.52 |
Earnings From Continuing Operations | 56.08 | 54.43 | 26.73 | 8.33 | 16.24 | 27.79 |
Minority Interest in Earnings | -0.08 | -0.17 | 0.02 | -0.3 | 0.96 | 0.83 |
Net Income | 56.01 | 54.26 | 26.75 | 8.03 | 17.2 | 28.62 |
Net Income to Common | 56.01 | 54.26 | 26.75 | 8.03 | 17.2 | 28.62 |
Net Income Growth | 25.78% | 102.81% | 233.04% | -53.29% | -39.91% | 11.42% |
Shares Outstanding (Basic) | 981 | 957 | 938 | 938 | 938 | 938 |
Shares Outstanding (Diluted) | 981 | 957 | 938 | 938 | 938 | 938 |
Shares Change (YoY) | 4.61% | 2.11% | - | - | - | - |
EPS (Basic) | 0.06 | 0.06 | 0.03 | 0.01 | 0.02 | 0.03 |
EPS (Diluted) | 0.06 | 0.06 | 0.03 | 0.01 | 0.02 | 0.03 |
EPS Growth | 20.48% | 98.88% | 232.63% | -53.18% | -40.00% | 11.31% |
Free Cash Flow | 117.92 | 98.71 | -0.38 | 28.33 | -35.29 | 15.99 |
Free Cash Flow Per Share | 0.12 | 0.10 | - | 0.03 | -0.04 | 0.02 |
Dividend Per Share | 0.012 | 0.010 | 0.007 | - | - | 0.014 |
Dividend Growth | - | 42.86% | - | - | - | 5.26% |
Gross Margin | 16.89% | 16.80% | 21.61% | 4.20% | 5.86% | 11.15% |
Operating Margin | 8.12% | 8.16% | 12.85% | 0.76% | 3.83% | 8.77% |
Profit Margin | 7.26% | 7.25% | 10.36% | 2.51% | 3.37% | 6.74% |
Free Cash Flow Margin | 15.29% | 13.20% | -0.15% | 8.86% | -6.92% | 3.76% |
EBITDA | 66.31 | 64.82 | 36.56 | 7.63 | 26.1 | 44 |
EBITDA Margin | 8.60% | 8.66% | 14.16% | 2.39% | 5.12% | 10.36% |
D&A For EBITDA | 3.72 | 3.77 | 3.38 | 5.21 | 6.54 | 6.72 |
EBIT | 62.59 | 61.05 | 33.18 | 2.42 | 19.55 | 37.28 |
EBIT Margin | 8.12% | 8.16% | 12.85% | 0.76% | 3.83% | 8.77% |
Effective Tax Rate | 21.04% | 21.18% | 33.19% | 23.75% | 25.50% | 25.52% |