Highlights

[GDEX] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     9.57%    YoY -     -18.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 317,576 313,716 314,636 298,036 292,988 291,504 290,452 6.15%
  QoQ % 1.23% -0.29% 5.57% 1.72% 0.51% 0.36% -
  Horiz. % 109.34% 108.01% 108.33% 102.61% 100.87% 100.36% 100.00%
PBT 32,375 37,644 47,950 37,448 44,607 40,714 42,688 -16.88%
  QoQ % -14.00% -21.49% 28.04% -16.05% 9.56% -4.62% -
  Horiz. % 75.84% 88.18% 112.33% 87.72% 104.50% 95.38% 100.00%
Tax 95 -7,533 -13,634 -11,560 -20,980 -17,908 -13,722 -
  QoQ % 101.26% 44.75% -17.94% 44.90% -17.15% -30.51% -
  Horiz. % -0.69% 54.90% 99.36% 84.24% 152.89% 130.51% 100.00%
NP 32,470 30,110 34,316 25,888 23,627 22,806 28,966 7.93%
  QoQ % 7.84% -12.25% 32.56% 9.57% 3.60% -21.26% -
  Horiz. % 112.10% 103.95% 118.47% 89.37% 81.57% 78.74% 100.00%
NP to SH 32,470 30,110 34,316 25,888 23,627 22,806 28,966 7.93%
  QoQ % 7.84% -12.25% 32.56% 9.57% 3.60% -21.26% -
  Horiz. % 112.10% 103.95% 118.47% 89.37% 81.57% 78.74% 100.00%
Tax Rate -0.29 % 20.01 % 28.43 % 30.87 % 47.03 % 43.98 % 32.14 % -
  QoQ % -101.45% -29.62% -7.90% -34.36% 6.93% 36.84% -
  Horiz. % -0.90% 62.26% 88.46% 96.05% 146.33% 136.84% 100.00%
Total Cost 285,106 283,605 280,320 272,148 269,361 268,697 261,486 5.95%
  QoQ % 0.53% 1.17% 3.00% 1.03% 0.25% 2.76% -
  Horiz. % 109.03% 108.46% 107.20% 104.08% 103.01% 102.76% 100.00%
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.73%
  QoQ % -13.81% 0.00% 10.88% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 113.03% 113.03% 101.94% 100.18% 100.28% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,581 - - - 11,172 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.56% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 41.83 % - % - % - % 47.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.45% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.73%
  QoQ % -13.81% 0.00% 10.88% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 113.03% 113.03% 101.94% 100.18% 100.28% 100.00%
NOSH 5,432,647 5,602,624 5,602,624 5,684,429 5,586,223 5,591,659 5,576,236 -1.73%
  QoQ % -3.03% 0.00% -1.44% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 100.47% 100.47% 101.94% 100.18% 100.28% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.22 % 9.60 % 10.91 % 8.69 % 8.06 % 7.82 % 9.97 % 1.67%
  QoQ % 6.46% -12.01% 25.55% 7.82% 3.07% -21.56% -
  Horiz. % 102.51% 96.29% 109.43% 87.16% 80.84% 78.44% 100.00%
ROE 7.47 % 5.97 % 6.81 % 5.69 % 5.29 % 5.10 % 6.49 % 9.86%
  QoQ % 25.13% -12.33% 19.68% 7.56% 3.73% -21.42% -
  Horiz. % 115.10% 91.99% 104.93% 87.67% 81.51% 78.58% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.85 5.60 5.62 5.24 5.24 5.21 5.21 8.05%
  QoQ % 4.46% -0.36% 7.25% 0.00% 0.58% 0.00% -
  Horiz. % 112.28% 107.49% 107.87% 100.58% 100.58% 100.00% 100.00%
EPS 0.58 0.53 0.62 0.48 0.42 0.41 0.52 7.57%
  QoQ % 9.43% -14.52% 29.17% 14.29% 2.44% -21.15% -
  Horiz. % 111.54% 101.92% 119.23% 92.31% 80.77% 78.85% 100.00%
DPS 0.25 0.00 0.00 0.00 0.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0800 0.0900 0.0900 0.0800 0.0800 0.0800 0.0800 -
  QoQ % -11.11% 0.00% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 112.50% 112.50% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.63 5.56 5.58 5.28 5.19 5.17 5.15 6.14%
  QoQ % 1.26% -0.36% 5.68% 1.73% 0.39% 0.39% -
  Horiz. % 109.32% 107.96% 108.35% 102.52% 100.78% 100.39% 100.00%
EPS 0.58 0.53 0.61 0.46 0.42 0.40 0.51 8.98%
  QoQ % 9.43% -13.11% 32.61% 9.52% 5.00% -21.57% -
  Horiz. % 113.73% 103.92% 119.61% 90.20% 82.35% 78.43% 100.00%
DPS 0.24 0.00 0.00 0.00 0.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0770 0.0894 0.0894 0.0806 0.0792 0.0793 0.0791 -1.78%
  QoQ % -13.87% 0.00% 10.92% 1.77% -0.13% 0.25% -
  Horiz. % 97.35% 113.02% 113.02% 101.90% 100.13% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2650 0.3450 0.2650 0.4200 0.4050 0.5250 0.6050 -
P/RPS 4.53 6.16 4.72 8.01 7.72 10.07 11.62 -46.73%
  QoQ % -26.46% 30.51% -41.07% 3.76% -23.34% -13.34% -
  Horiz. % 38.98% 53.01% 40.62% 68.93% 66.44% 86.66% 100.00%
P/EPS 44.34 64.19 43.27 92.22 95.76 128.72 116.47 -47.57%
  QoQ % -30.92% 48.35% -53.08% -3.70% -25.61% 10.52% -
  Horiz. % 38.07% 55.11% 37.15% 79.18% 82.22% 110.52% 100.00%
EY 2.26 1.56 2.31 1.08 1.04 0.78 0.86 90.77%
  QoQ % 44.87% -32.47% 113.89% 3.85% 33.33% -9.30% -
  Horiz. % 262.79% 181.40% 268.60% 125.58% 120.93% 90.70% 100.00%
DY 0.94 0.00 0.00 0.00 0.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.31 3.83 2.94 5.25 5.06 6.56 7.56 -42.43%
  QoQ % -13.58% 30.27% -44.00% 3.75% -22.87% -13.23% -
  Horiz. % 43.78% 50.66% 38.89% 69.44% 66.93% 86.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 -
Price 0.2750 0.2800 0.3050 0.3000 0.4200 0.5250 0.6200 -
P/RPS 4.70 5.00 5.43 5.72 8.01 10.07 11.90 -46.26%
  QoQ % -6.00% -7.92% -5.07% -28.59% -20.46% -15.38% -
  Horiz. % 39.50% 42.02% 45.63% 48.07% 67.31% 84.62% 100.00%
P/EPS 46.01 52.10 49.80 65.87 99.30 128.72 119.36 -47.13%
  QoQ % -11.69% 4.62% -24.40% -33.67% -22.86% 7.84% -
  Horiz. % 38.55% 43.65% 41.72% 55.19% 83.19% 107.84% 100.00%
EY 2.17 1.92 2.01 1.52 1.01 0.78 0.84 88.60%
  QoQ % 13.02% -4.48% 32.24% 50.50% 29.49% -7.14% -
  Horiz. % 258.33% 228.57% 239.29% 180.95% 120.24% 92.86% 100.00%
DY 0.91 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 189.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.44 3.11 3.39 3.75 5.25 6.56 7.75 -41.90%
  QoQ % 10.61% -8.26% -9.60% -28.57% -19.97% -15.35% -
  Horiz. % 44.39% 40.13% 43.74% 48.39% 67.74% 84.65% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

255  110  321  1601 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.145+0.01 
 SAPNRG 0.085+0.005 
 JAKS 0.815+0.055 
 HSI-C9J 0.17-0.035 
 HSI-H8M 0.59+0.05 
 MCT 0.16+0.025 
 DSONIC-WA 0.285+0.01 
 VELESTO 0.12+0.005 
 FPGROUP 0.605+0.03 

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
Partners & Brokers