Highlights

[GDEX] QoQ Annualized Quarter Result on 2010-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     24.11%    YoY -     185.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 90,353 89,312 85,296 81,839 80,604 79,916 78,956 9.41%
  QoQ % 1.17% 4.71% 4.22% 1.53% 0.86% 1.22% -
  Horiz. % 114.44% 113.12% 108.03% 103.65% 102.09% 101.22% 100.00%
PBT 7,572 7,676 6,944 8,258 6,589 6,594 6,160 14.76%
  QoQ % -1.35% 10.54% -15.91% 25.32% -0.07% 7.05% -
  Horiz. % 122.92% 124.61% 112.73% 134.06% 106.97% 107.05% 100.00%
Tax -2,021 -1,962 -1,980 -2,304 -1,792 -1,892 -1,788 8.53%
  QoQ % -3.02% 0.91% 14.06% -28.57% 5.29% -5.82% -
  Horiz. % 113.05% 109.73% 110.74% 128.86% 100.22% 105.82% 100.00%
NP 5,550 5,714 4,964 5,954 4,797 4,702 4,372 17.27%
  QoQ % -2.86% 15.11% -16.63% 24.11% 2.03% 7.55% -
  Horiz. % 126.96% 130.70% 113.54% 136.18% 109.73% 107.55% 100.00%
NP to SH 5,550 5,714 4,964 5,954 4,797 4,702 4,372 17.27%
  QoQ % -2.86% 15.11% -16.63% 24.11% 2.03% 7.55% -
  Horiz. % 126.96% 130.70% 113.54% 136.18% 109.73% 107.55% 100.00%
Tax Rate 26.69 % 25.56 % 28.51 % 27.90 % 27.20 % 28.69 % 29.03 % -5.45%
  QoQ % 4.42% -10.35% 2.19% 2.57% -5.19% -1.17% -
  Horiz. % 91.94% 88.05% 98.21% 96.11% 93.70% 98.83% 100.00%
Total Cost 84,802 83,598 80,332 75,885 75,806 75,214 74,584 8.95%
  QoQ % 1.44% 4.07% 5.86% 0.10% 0.79% 0.84% -
  Horiz. % 113.70% 112.09% 107.71% 101.74% 101.64% 100.84% 100.00%
Net Worth 43,685 43,755 43,952 41,113 41,119 41,336 41,638 3.26%
  QoQ % -0.16% -0.45% 6.90% -0.02% -0.52% -0.72% -
  Horiz. % 104.92% 105.09% 105.56% 98.74% 98.76% 99.28% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 2,569 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 43.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 43,685 43,755 43,952 41,113 41,119 41,336 41,638 3.26%
  QoQ % -0.16% -0.45% 6.90% -0.02% -0.52% -0.72% -
  Horiz. % 104.92% 105.09% 105.56% 98.74% 98.76% 99.28% 100.00%
NOSH 256,975 257,387 258,541 256,960 256,999 258,351 260,238 -0.84%
  QoQ % -0.16% -0.45% 0.62% -0.02% -0.52% -0.72% -
  Horiz. % 98.75% 98.90% 99.35% 98.74% 98.76% 99.28% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.14 % 6.40 % 5.82 % 7.28 % 5.95 % 5.88 % 5.54 % 7.10%
  QoQ % -4.06% 9.97% -20.05% 22.35% 1.19% 6.14% -
  Horiz. % 110.83% 115.52% 105.05% 131.41% 107.40% 106.14% 100.00%
ROE 12.71 % 13.06 % 11.29 % 14.48 % 11.67 % 11.38 % 10.50 % 13.59%
  QoQ % -2.68% 15.68% -22.03% 24.08% 2.55% 8.38% -
  Horiz. % 121.05% 124.38% 107.52% 137.90% 111.14% 108.38% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.16 34.70 32.99 31.85 31.36 30.93 30.34 10.34%
  QoQ % 1.33% 5.18% 3.58% 1.56% 1.39% 1.94% -
  Horiz. % 115.89% 114.37% 108.73% 104.98% 103.36% 101.94% 100.00%
EPS 2.16 2.22 1.92 2.31 1.87 1.82 1.68 18.26%
  QoQ % -2.70% 15.63% -16.88% 23.53% 2.75% 8.33% -
  Horiz. % 128.57% 132.14% 114.29% 137.50% 111.31% 108.33% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1700 0.1700 0.1700 0.1600 0.1600 0.1600 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.60 1.58 1.51 1.45 1.43 1.42 1.40 9.32%
  QoQ % 1.27% 4.64% 4.14% 1.40% 0.70% 1.43% -
  Horiz. % 114.29% 112.86% 107.86% 103.57% 102.14% 101.43% 100.00%
EPS 0.10 0.10 0.09 0.11 0.09 0.08 0.08 16.06%
  QoQ % 0.00% 11.11% -18.18% 22.22% 12.50% 0.00% -
  Horiz. % 125.00% 125.00% 112.50% 137.50% 112.50% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0077 0.0078 0.0078 0.0073 0.0073 0.0073 0.0074 2.69%
  QoQ % -1.28% 0.00% 6.85% 0.00% 0.00% -1.35% -
  Horiz. % 104.05% 105.41% 105.41% 98.65% 98.65% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.1300 0.5900 0.6200 0.4500 0.5500 0.5000 0.4100 -
P/RPS 3.21 1.70 1.88 1.41 1.75 1.62 1.35 78.24%
  QoQ % 88.82% -9.57% 33.33% -19.43% 8.02% 20.00% -
  Horiz. % 237.78% 125.93% 139.26% 104.44% 129.63% 120.00% 100.00%
P/EPS 52.31 26.58 32.29 19.42 29.46 27.47 24.40 66.34%
  QoQ % 96.80% -17.68% 66.27% -34.08% 7.24% 12.58% -
  Horiz. % 214.39% 108.93% 132.34% 79.59% 120.74% 112.58% 100.00%
EY 1.91 3.76 3.10 5.15 3.39 3.64 4.10 -39.93%
  QoQ % -49.20% 21.29% -39.81% 51.92% -6.87% -11.22% -
  Horiz. % 46.59% 91.71% 75.61% 125.61% 82.68% 88.78% 100.00%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.65 3.47 3.65 2.81 3.44 3.13 2.56 89.08%
  QoQ % 91.64% -4.93% 29.89% -18.31% 9.90% 22.27% -
  Horiz. % 259.77% 135.55% 142.58% 109.77% 134.38% 122.27% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 -
Price 1.0000 0.7200 0.6300 0.5100 0.4800 0.6600 0.5500 -
P/RPS 2.84 2.07 1.91 1.60 1.53 2.13 1.81 35.07%
  QoQ % 37.20% 8.38% 19.37% 4.58% -28.17% 17.68% -
  Horiz. % 156.91% 114.36% 105.52% 88.40% 84.53% 117.68% 100.00%
P/EPS 46.30 32.43 32.81 22.01 25.71 36.26 32.74 26.02%
  QoQ % 42.77% -1.16% 49.07% -14.39% -29.10% 10.75% -
  Horiz. % 141.42% 99.05% 100.21% 67.23% 78.53% 110.75% 100.00%
EY 2.16 3.08 3.05 4.54 3.89 2.76 3.05 -20.57%
  QoQ % -29.87% 0.98% -32.82% 16.71% 40.94% -9.51% -
  Horiz. % 70.82% 100.98% 100.00% 148.85% 127.54% 90.49% 100.00%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.88 4.24 3.71 3.19 3.00 4.13 3.44 43.01%
  QoQ % 38.68% 14.29% 16.30% 6.33% -27.36% 20.06% -
  Horiz. % 170.93% 123.26% 107.85% 92.73% 87.21% 120.06% 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.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers