Highlights

[GDEX] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     60.02%    YoY -     120.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 135,154 132,672 132,500 128,024 116,322 113,222 112,296 13.16%
  QoQ % 1.87% 0.13% 3.50% 10.06% 2.74% 0.83% -
  Horiz. % 120.36% 118.14% 117.99% 114.01% 103.59% 100.83% 100.00%
PBT 19,255 17,742 19,542 19,524 12,253 10,742 10,272 52.09%
  QoQ % 8.52% -9.21% 0.09% 59.34% 14.06% 4.58% -
  Horiz. % 187.45% 172.73% 190.25% 190.07% 119.29% 104.58% 100.00%
Tax -5,639 -5,013 -5,620 -5,532 -3,509 -3,006 -2,896 56.00%
  QoQ % -12.48% 10.79% -1.59% -57.65% -16.71% -3.82% -
  Horiz. % 194.72% 173.11% 194.06% 191.02% 121.17% 103.82% 100.00%
NP 13,616 12,729 13,922 13,992 8,744 7,736 7,376 50.54%
  QoQ % 6.97% -8.57% -0.50% 60.02% 13.03% 4.88% -
  Horiz. % 184.60% 172.58% 188.75% 189.70% 118.55% 104.88% 100.00%
NP to SH 13,616 12,729 13,922 13,992 8,744 7,736 7,376 50.54%
  QoQ % 6.97% -8.57% -0.50% 60.02% 13.03% 4.88% -
  Horiz. % 184.60% 172.58% 188.75% 189.70% 118.55% 104.88% 100.00%
Tax Rate 29.29 % 28.26 % 28.76 % 28.33 % 28.64 % 27.99 % 28.19 % 2.59%
  QoQ % 3.64% -1.74% 1.52% -1.08% 2.32% -0.71% -
  Horiz. % 103.90% 100.25% 102.02% 100.50% 101.60% 99.29% 100.00%
Total Cost 121,538 119,942 118,578 114,032 107,578 105,486 104,920 10.31%
  QoQ % 1.33% 1.15% 3.99% 6.00% 1.98% 0.54% -
  Horiz. % 115.84% 114.32% 113.02% 108.68% 102.53% 100.54% 100.00%
Net Worth 86,409 60,159 57,789 57,429 51,435 48,777 51,580 41.10%
  QoQ % 43.63% 4.10% 0.63% 11.65% 5.45% -5.43% -
  Horiz. % 167.52% 116.63% 112.04% 111.34% 99.72% 94.57% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,891 - - - 3,214 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 43.27 % - % - % - % 36.76 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.71% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,409 60,159 57,789 57,429 51,435 48,777 51,580 41.10%
  QoQ % 43.63% 4.10% 0.63% 11.65% 5.45% -5.43% -
  Horiz. % 167.52% 116.63% 112.04% 111.34% 99.72% 94.57% 100.00%
NOSH 261,846 261,561 262,679 261,044 257,176 256,725 257,902 1.02%
  QoQ % 0.11% -0.43% 0.63% 1.50% 0.18% -0.46% -
  Horiz. % 101.53% 101.42% 101.85% 101.22% 99.72% 99.54% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.07 % 9.59 % 10.51 % 10.93 % 7.52 % 6.83 % 6.57 % 32.97%
  QoQ % 5.01% -8.75% -3.84% 45.35% 10.10% 3.96% -
  Horiz. % 153.27% 145.97% 159.97% 166.36% 114.46% 103.96% 100.00%
ROE 15.76 % 21.16 % 24.09 % 24.36 % 17.00 % 15.86 % 14.30 % 6.70%
  QoQ % -25.52% -12.16% -1.11% 43.29% 7.19% 10.91% -
  Horiz. % 110.21% 147.97% 168.46% 170.35% 118.88% 110.91% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.62 50.72 50.44 49.04 45.23 44.10 43.54 12.03%
  QoQ % 1.77% 0.56% 2.85% 8.42% 2.56% 1.29% -
  Horiz. % 118.56% 116.49% 115.85% 112.63% 103.88% 101.29% 100.00%
EPS 5.20 4.87 5.30 5.36 3.40 3.01 2.86 49.02%
  QoQ % 6.78% -8.11% -1.12% 57.65% 12.96% 5.24% -
  Horiz. % 181.82% 170.28% 185.31% 187.41% 118.88% 105.24% 100.00%
DPS 2.25 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3300 0.2300 0.2200 0.2200 0.2000 0.1900 0.2000 39.68%
  QoQ % 43.48% 4.55% 0.00% 10.00% 5.26% -5.00% -
  Horiz. % 165.00% 115.00% 110.00% 110.00% 100.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.40 2.35 2.35 2.27 2.06 2.01 1.99 13.32%
  QoQ % 2.13% 0.00% 3.52% 10.19% 2.49% 1.01% -
  Horiz. % 120.60% 118.09% 118.09% 114.07% 103.52% 101.01% 100.00%
EPS 0.24 0.23 0.25 0.25 0.15 0.14 0.13 50.55%
  QoQ % 4.35% -8.00% 0.00% 66.67% 7.14% 7.69% -
  Horiz. % 184.62% 176.92% 192.31% 192.31% 115.38% 107.69% 100.00%
DPS 0.10 0.00 0.00 0.00 0.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0153 0.0107 0.0102 0.0102 0.0091 0.0086 0.0091 41.44%
  QoQ % 42.99% 4.90% 0.00% 12.09% 5.81% -5.49% -
  Horiz. % 168.13% 117.58% 112.09% 112.09% 100.00% 94.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.0000 1.6300 1.6000 1.3900 1.0000 1.0000 0.9900 -
P/RPS 3.87 3.21 3.17 2.83 2.21 2.27 2.27 42.76%
  QoQ % 20.56% 1.26% 12.01% 28.05% -2.64% 0.00% -
  Horiz. % 170.48% 141.41% 139.65% 124.67% 97.36% 100.00% 100.00%
P/EPS 38.46 33.49 30.19 25.93 29.41 33.19 34.62 7.27%
  QoQ % 14.84% 10.93% 16.43% -11.83% -11.39% -4.13% -
  Horiz. % 111.09% 96.74% 87.20% 74.90% 84.95% 95.87% 100.00%
EY 2.60 2.99 3.31 3.86 3.40 3.01 2.89 -6.81%
  QoQ % -13.04% -9.67% -14.25% 13.53% 12.96% 4.15% -
  Horiz. % 89.97% 103.46% 114.53% 133.56% 117.65% 104.15% 100.00%
DY 1.13 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 6.06 7.09 7.27 6.32 5.00 5.26 4.95 14.45%
  QoQ % -14.53% -2.48% 15.03% 26.40% -4.94% 6.26% -
  Horiz. % 122.42% 143.23% 146.87% 127.68% 101.01% 106.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 -
Price 2.5000 1.6900 1.6500 1.4500 1.3400 1.0100 1.0600 -
P/RPS 4.84 3.33 3.27 2.96 2.96 2.29 2.43 58.37%
  QoQ % 45.35% 1.83% 10.47% 0.00% 29.26% -5.76% -
  Horiz. % 199.18% 137.04% 134.57% 121.81% 121.81% 94.24% 100.00%
P/EPS 48.08 34.73 31.13 27.05 39.41 33.52 37.06 18.97%
  QoQ % 38.44% 11.56% 15.08% -31.36% 17.57% -9.55% -
  Horiz. % 129.74% 93.71% 84.00% 72.99% 106.34% 90.45% 100.00%
EY 2.08 2.88 3.21 3.70 2.54 2.98 2.70 -15.98%
  QoQ % -27.78% -10.28% -13.24% 45.67% -14.77% 10.37% -
  Horiz. % 77.04% 106.67% 118.89% 137.04% 94.07% 110.37% 100.00%
DY 0.90 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.77% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.58 7.35 7.50 6.59 6.70 5.32 5.30 26.97%
  QoQ % 3.13% -2.00% 13.81% -1.64% 25.94% 0.38% -
  Horiz. % 143.02% 138.68% 141.51% 124.34% 126.42% 100.38% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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