Highlights

[GDEX] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -12.25%    YoY -     32.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 340,864 332,160 317,576 313,716 314,636 298,036 292,988 10.59%
  QoQ % 2.62% 4.59% 1.23% -0.29% 5.57% 1.72% -
  Horiz. % 116.34% 113.37% 108.39% 107.07% 107.39% 101.72% 100.00%
PBT 28,588 26,616 32,375 37,644 47,950 37,448 44,607 -25.61%
  QoQ % 7.41% -17.79% -14.00% -21.49% 28.04% -16.05% -
  Horiz. % 64.09% 59.67% 72.58% 84.39% 107.49% 83.95% 100.00%
Tax -7,330 -7,572 95 -7,533 -13,634 -11,560 -20,980 -50.30%
  QoQ % 3.20% -8,070.53% 101.26% 44.75% -17.94% 44.90% -
  Horiz. % 34.94% 36.09% -0.45% 35.91% 64.99% 55.10% 100.00%
NP 21,258 19,044 32,470 30,110 34,316 25,888 23,627 -6.78%
  QoQ % 11.63% -41.35% 7.84% -12.25% 32.56% 9.57% -
  Horiz. % 89.97% 80.60% 137.43% 127.44% 145.24% 109.57% 100.00%
NP to SH 21,258 19,044 32,470 30,110 34,316 25,888 23,627 -6.78%
  QoQ % 11.63% -41.35% 7.84% -12.25% 32.56% 9.57% -
  Horiz. % 89.97% 80.60% 137.43% 127.44% 145.24% 109.57% 100.00%
Tax Rate 25.64 % 28.45 % -0.29 % 20.01 % 28.43 % 30.87 % 47.03 % -33.19%
  QoQ % -9.88% 9,910.35% -101.45% -29.62% -7.90% -34.36% -
  Horiz. % 54.52% 60.49% -0.62% 42.55% 60.45% 65.64% 100.00%
Total Cost 319,606 313,116 285,106 283,605 280,320 272,148 269,361 12.04%
  QoQ % 2.07% 9.82% 0.53% 1.17% 3.00% 1.03% -
  Horiz. % 118.65% 116.24% 105.85% 105.29% 104.07% 101.03% 100.00%
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
  QoQ % -4.79% 16.82% -13.81% 0.00% 10.88% 1.76% -
  Horiz. % 108.17% 113.61% 97.25% 112.83% 112.83% 101.76% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 13,581 - - - 11,172 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 88.45% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
  QoQ % -4.79% 16.82% -13.81% 0.00% 10.88% 1.76% -
  Horiz. % 108.17% 113.61% 97.25% 112.83% 112.83% 101.76% 100.00%
NOSH 5,371,218 5,641,388 5,432,647 5,602,624 5,602,624 5,684,429 5,586,223 -2.58%
  QoQ % -4.79% 3.84% -3.03% 0.00% -1.44% 1.76% -
  Horiz. % 96.15% 100.99% 97.25% 100.29% 100.29% 101.76% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.24 % 5.73 % 10.22 % 9.60 % 10.91 % 8.69 % 8.06 % -15.65%
  QoQ % 8.90% -43.93% 6.46% -12.01% 25.55% 7.82% -
  Horiz. % 77.42% 71.09% 126.80% 119.11% 135.36% 107.82% 100.00%
ROE 4.40 % 3.75 % 7.47 % 5.97 % 6.81 % 5.69 % 5.29 % -11.53%
  QoQ % 17.33% -49.80% 25.13% -12.33% 19.68% 7.56% -
  Horiz. % 83.18% 70.89% 141.21% 112.85% 128.73% 107.56% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.35 5.89 5.85 5.60 5.62 5.24 5.24 13.63%
  QoQ % 7.81% 0.68% 4.46% -0.36% 7.25% 0.00% -
  Horiz. % 121.18% 112.40% 111.64% 106.87% 107.25% 100.00% 100.00%
EPS 0.38 0.32 0.58 0.53 0.62 0.48 0.42 -6.44%
  QoQ % 18.75% -44.83% 9.43% -14.52% 29.17% 14.29% -
  Horiz. % 90.48% 76.19% 138.10% 126.19% 147.62% 114.29% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0900 0.0900 0.0800 0.0900 0.0900 0.0800 0.0800 8.15%
  QoQ % 0.00% 12.50% -11.11% 0.00% 12.50% 0.00% -
  Horiz. % 112.50% 112.50% 100.00% 112.50% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.04 5.89 5.63 5.56 5.58 5.28 5.19 10.61%
  QoQ % 2.55% 4.62% 1.26% -0.36% 5.68% 1.73% -
  Horiz. % 116.38% 113.49% 108.48% 107.13% 107.51% 101.73% 100.00%
EPS 0.38 0.34 0.58 0.53 0.61 0.46 0.42 -6.44%
  QoQ % 11.76% -41.38% 9.43% -13.11% 32.61% 9.52% -
  Horiz. % 90.48% 80.95% 138.10% 126.19% 145.24% 109.52% 100.00%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0857 0.0900 0.0770 0.0894 0.0894 0.0806 0.0792 5.38%
  QoQ % -4.78% 16.88% -13.87% 0.00% 10.92% 1.77% -
  Horiz. % 108.21% 113.64% 97.22% 112.88% 112.88% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2700 0.2850 0.2650 0.3450 0.2650 0.4200 0.4050 -
P/RPS 4.25 4.84 4.53 6.16 4.72 8.01 7.72 -32.76%
  QoQ % -12.19% 6.84% -26.46% 30.51% -41.07% 3.76% -
  Horiz. % 55.05% 62.69% 58.68% 79.79% 61.14% 103.76% 100.00%
P/EPS 68.22 84.43 44.34 64.19 43.27 92.22 95.76 -20.18%
  QoQ % -19.20% 90.41% -30.92% 48.35% -53.08% -3.70% -
  Horiz. % 71.24% 88.17% 46.30% 67.03% 45.19% 96.30% 100.00%
EY 1.47 1.18 2.26 1.56 2.31 1.08 1.04 25.87%
  QoQ % 24.58% -47.79% 44.87% -32.47% 113.89% 3.85% -
  Horiz. % 141.35% 113.46% 217.31% 150.00% 222.12% 103.85% 100.00%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 191.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.00 3.17 3.31 3.83 2.94 5.25 5.06 -29.36%
  QoQ % -5.36% -4.23% -13.58% 30.27% -44.00% 3.75% -
  Horiz. % 59.29% 62.65% 65.42% 75.69% 58.10% 103.75% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 -
Price 0.2400 0.2850 0.2750 0.2800 0.3050 0.3000 0.4200 -
P/RPS 3.78 4.84 4.70 5.00 5.43 5.72 8.01 -39.30%
  QoQ % -21.90% 2.98% -6.00% -7.92% -5.07% -28.59% -
  Horiz. % 47.19% 60.42% 58.68% 62.42% 67.79% 71.41% 100.00%
P/EPS 60.64 84.43 46.01 52.10 49.80 65.87 99.30 -27.96%
  QoQ % -28.18% 83.50% -11.69% 4.62% -24.40% -33.67% -
  Horiz. % 61.07% 85.03% 46.33% 52.47% 50.15% 66.33% 100.00%
EY 1.65 1.18 2.17 1.92 2.01 1.52 1.01 38.59%
  QoQ % 39.83% -45.62% 13.02% -4.48% 32.24% 50.50% -
  Horiz. % 163.37% 116.83% 214.85% 190.10% 199.01% 150.50% 100.00%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 189.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.67 3.17 3.44 3.11 3.39 3.75 5.25 -36.21%
  QoQ % -15.77% -7.85% 10.61% -8.26% -9.60% -28.57% -
  Horiz. % 50.86% 60.38% 65.52% 59.24% 64.57% 71.43% 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
 
 

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