Highlights

[GDEX] QoQ Annualized Quarter Result on 2014-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     0.17%    YoY -     71.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 193,237 187,678 174,964 158,703 156,140 154,816 148,416 19.26%
  QoQ % 2.96% 7.27% 10.25% 1.64% 0.86% 4.31% -
  Horiz. % 130.20% 126.45% 117.89% 106.93% 105.20% 104.31% 100.00%
PBT 27,869 27,256 22,488 24,272 23,060 23,356 20,460 22.90%
  QoQ % 2.25% 21.20% -7.35% 5.26% -1.27% 14.15% -
  Horiz. % 136.21% 133.22% 109.91% 118.63% 112.71% 114.15% 100.00%
Tax -2,802 -2,868 -2,556 -887 285 1,454 -5,728 -37.93%
  QoQ % 2.28% -12.21% -188.16% -410.86% -80.38% 125.38% -
  Horiz. % 48.93% 50.07% 44.62% 15.49% -4.98% -25.38% 100.00%
NP 25,066 24,388 19,932 23,385 23,345 24,810 14,732 42.57%
  QoQ % 2.78% 22.36% -14.77% 0.17% -5.90% 68.41% -
  Horiz. % 170.15% 165.54% 135.30% 158.74% 158.47% 168.41% 100.00%
NP to SH 25,066 24,388 19,932 23,385 23,345 24,810 14,732 42.57%
  QoQ % 2.78% 22.36% -14.77% 0.17% -5.90% 68.41% -
  Horiz. % 170.15% 165.54% 135.30% 158.74% 158.47% 168.41% 100.00%
Tax Rate 10.06 % 10.52 % 11.37 % 3.65 % -1.24 % -6.23 % 28.00 % -49.49%
  QoQ % -4.37% -7.48% 211.51% 394.35% 80.10% -122.25% -
  Horiz. % 35.93% 37.57% 40.61% 13.04% -4.43% -22.25% 100.00%
Total Cost 168,170 163,290 155,032 135,318 132,794 130,006 133,684 16.55%
  QoQ % 2.99% 5.33% 14.57% 1.90% 2.15% -2.75% -
  Horiz. % 125.80% 122.15% 115.97% 101.22% 99.33% 97.25% 100.00%
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.27%
  QoQ % 0.00% 0.00% 1.48% 12.00% 11.41% 12.68% -
  Horiz. % 178.62% 0.00% 142.69% 140.60% 125.53% 112.68% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 9,404 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 40.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.27%
  QoQ % 0.00% 0.00% 1.48% 12.00% 11.41% 12.68% -
  Horiz. % 178.62% 0.00% 142.69% 140.60% 125.53% 112.68% 100.00%
NOSH 1,153,374 846,805 844,576 832,229 810,601 800,322 263,071 168.12%
  QoQ % 36.20% 0.26% 1.48% 2.67% 1.28% 204.22% -
  Horiz. % 438.43% 321.89% 321.04% 316.35% 308.13% 304.22% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.97 % 12.99 % 11.39 % 14.74 % 14.95 % 16.03 % 9.93 % 19.51%
  QoQ % -0.15% 14.05% -22.73% -1.40% -6.74% 61.43% -
  Horiz. % 130.61% 130.82% 114.70% 148.44% 150.55% 161.43% 100.00%
ROE 19.76 % - % 19.67 % 23.42 % 26.18 % 31.00 % 20.74 % -3.18%
  QoQ % 0.00% 0.00% -16.01% -10.54% -15.55% 49.47% -
  Horiz. % 95.27% 0.00% 94.84% 112.92% 126.23% 149.47% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.75 22.16 20.72 19.07 19.26 19.34 56.42 -55.53%
  QoQ % -24.41% 6.95% 8.65% -0.99% -0.41% -65.72% -
  Horiz. % 29.69% 39.28% 36.72% 33.80% 34.14% 34.28% 100.00%
EPS 2.17 2.16 2.36 2.15 2.88 3.10 5.60 -46.88%
  QoQ % 0.46% -8.47% 9.77% -25.35% -7.10% -44.64% -
  Horiz. % 38.75% 38.57% 42.14% 38.39% 51.43% 55.36% 100.00%
DPS 0.00 0.00 0.00 1.13 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 0.1100 0.0000 0.1200 0.1200 0.1100 0.1000 0.2700 -45.07%
  QoQ % 0.00% 0.00% 0.00% 9.09% 10.00% -62.96% -
  Horiz. % 40.74% 0.00% 44.44% 44.44% 40.74% 37.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.43 3.33 3.10 2.81 2.77 2.74 2.63 19.39%
  QoQ % 3.00% 7.42% 10.32% 1.44% 1.09% 4.18% -
  Horiz. % 130.42% 126.62% 117.87% 106.84% 105.32% 104.18% 100.00%
EPS 0.44 0.43 0.35 0.41 0.41 0.44 0.26 42.06%
  QoQ % 2.33% 22.86% -14.63% 0.00% -6.82% 69.23% -
  Horiz. % 169.23% 165.38% 134.62% 157.69% 157.69% 169.23% 100.00%
DPS 0.00 0.00 0.00 0.17 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 0.0225 0.0000 0.0180 0.0177 0.0158 0.0142 0.0126 47.24%
  QoQ % 0.00% 0.00% 1.69% 12.03% 11.27% 12.70% -
  Horiz. % 178.57% 0.00% 142.86% 140.48% 125.40% 112.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.6500 2.1000 2.0300 2.1900 1.7800 1.1500 3.1700 -
P/RPS 9.85 9.48 9.80 11.48 9.24 5.94 5.62 45.42%
  QoQ % 3.90% -3.27% -14.63% 24.24% 55.56% 5.69% -
  Horiz. % 175.27% 168.68% 174.38% 204.27% 164.41% 105.69% 100.00%
P/EPS 75.92 72.92 86.02 77.94 61.81 37.10 56.61 21.63%
  QoQ % 4.11% -15.23% 10.37% 26.10% 66.60% -34.46% -
  Horiz. % 134.11% 128.81% 151.95% 137.68% 109.19% 65.54% 100.00%
EY 1.32 1.37 1.16 1.28 1.62 2.70 1.77 -17.78%
  QoQ % -3.65% 18.10% -9.38% -20.99% -40.00% 52.54% -
  Horiz. % 74.58% 77.40% 65.54% 72.32% 91.53% 152.54% 100.00%
DY 0.00 0.00 0.00 0.52 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 15.00 0.00 16.92 18.25 16.18 11.50 11.74 17.76%
  QoQ % 0.00% 0.00% -7.29% 12.79% 40.70% -2.04% -
  Horiz. % 127.77% 0.00% 144.12% 155.45% 137.82% 97.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 -
Price 1.5300 1.6100 2.1200 2.2000 1.7600 1.6400 2.9700 -
P/RPS 9.13 7.26 10.23 11.54 9.14 8.48 5.26 44.48%
  QoQ % 25.76% -29.03% -11.35% 26.26% 7.78% 61.22% -
  Horiz. % 173.57% 138.02% 194.49% 219.39% 173.76% 161.22% 100.00%
P/EPS 70.40 55.90 89.83 78.29 61.11 52.90 53.04 20.80%
  QoQ % 25.94% -37.77% 14.74% 28.11% 15.52% -0.26% -
  Horiz. % 132.73% 105.39% 169.36% 147.61% 115.21% 99.74% 100.00%
EY 1.42 1.79 1.11 1.28 1.64 1.89 1.89 -17.37%
  QoQ % -20.67% 61.26% -13.28% -21.95% -13.23% 0.00% -
  Horiz. % 75.13% 94.71% 58.73% 67.72% 86.77% 100.00% 100.00%
DY 0.00 0.00 0.00 0.51 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 13.91 0.00 17.67 18.33 16.00 16.40 11.00 16.95%
  QoQ % 0.00% 0.00% -3.60% 14.56% -2.44% 49.09% -
  Horiz. % 126.45% 0.00% 160.64% 166.64% 145.45% 149.09% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS