Highlights

[GDEX] QoQ Cumulative 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 -     -60.00%    YoY -     120.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 99,504 66,250 32,006 116,322 84,917 56,148 79.71%
  QoQ % 35.83% 50.19% 106.99% -72.49% 36.98% 51.24% -
  Horiz. % 240.71% 177.22% 117.99% 57.00% 207.17% 151.24% 100.00%
PBT 19,255 13,307 9,771 4,881 12,253 8,057 5,136 141.52%
  QoQ % 44.70% 36.19% 100.18% -60.16% 52.08% 56.87% -
  Horiz. % 374.90% 259.09% 190.25% 95.04% 238.57% 156.87% 100.00%
Tax -5,639 -3,760 -2,810 -1,383 -3,509 -2,255 -1,448 147.73%
  QoQ % -49.97% -33.81% -103.18% 60.59% -55.61% -55.73% -
  Horiz. % 389.43% 259.67% 194.06% 95.51% 242.33% 155.73% 100.00%
NP 13,616 9,547 6,961 3,498 8,744 5,802 3,688 139.07%
  QoQ % 42.62% 37.15% 99.00% -60.00% 50.71% 57.32% -
  Horiz. % 369.20% 258.87% 188.75% 94.85% 237.09% 157.32% 100.00%
NP to SH 13,616 9,547 6,961 3,498 8,744 5,802 3,688 139.07%
  QoQ % 42.62% 37.15% 99.00% -60.00% 50.71% 57.32% -
  Horiz. % 369.20% 258.87% 188.75% 94.85% 237.09% 157.32% 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 89,957 59,289 28,508 107,578 79,115 52,460 75.18%
  QoQ % 35.11% 51.73% 107.97% -73.50% 35.98% 50.81% -
  Horiz. % 231.68% 171.48% 113.02% 54.34% 205.07% 150.81% 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 % 15.87 % 12.05 % 6.09 % 17.00 % 11.89 % 7.15 % 69.45%
  QoQ % -0.69% 31.70% 97.87% -64.18% 42.98% 66.29% -
  Horiz. % 220.42% 221.96% 168.53% 85.17% 237.76% 166.29% 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 38.04 25.22 12.26 45.23 33.08 21.77 77.91%
  QoQ % 35.70% 50.83% 105.71% -72.89% 36.73% 51.95% -
  Horiz. % 237.12% 174.74% 115.85% 56.32% 207.76% 151.95% 100.00%
EPS 5.20 3.65 2.65 1.34 3.40 2.26 1.43 136.66%
  QoQ % 42.47% 37.74% 97.76% -60.59% 50.44% 58.04% -
  Horiz. % 363.64% 255.24% 185.31% 93.71% 237.76% 158.04% 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 1.76 1.17 0.57 2.06 1.51 1.00 79.35%
  QoQ % 36.36% 50.43% 105.26% -72.33% 36.42% 51.00% -
  Horiz. % 240.00% 176.00% 117.00% 57.00% 206.00% 151.00% 100.00%
EPS 0.24 0.17 0.12 0.06 0.15 0.10 0.07 127.55%
  QoQ % 41.18% 41.67% 100.00% -60.00% 50.00% 42.86% -
  Horiz. % 342.86% 242.86% 171.43% 85.71% 214.29% 142.86% 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 4.28 6.34 11.34 2.21 3.02 4.55 -10.24%
  QoQ % -9.58% -32.49% -44.09% 413.12% -26.82% -33.63% -
  Horiz. % 85.05% 94.07% 139.34% 249.23% 48.57% 66.37% 100.00%
P/EPS 38.46 44.66 60.38 103.73 29.41 44.25 69.23 -32.45%
  QoQ % -13.88% -26.04% -41.79% 252.70% -33.54% -36.08% -
  Horiz. % 55.55% 64.51% 87.22% 149.83% 42.48% 63.92% 100.00%
EY 2.60 2.24 1.66 0.96 3.40 2.26 1.44 48.33%
  QoQ % 16.07% 34.94% 72.92% -71.76% 50.44% 56.94% -
  Horiz. % 180.56% 155.56% 115.28% 66.67% 236.11% 156.94% 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 4.44 6.54 11.83 2.96 3.05 4.87 -0.41%
  QoQ % 9.01% -32.11% -44.72% 299.66% -2.95% -37.37% -
  Horiz. % 99.38% 91.17% 134.29% 242.92% 60.78% 62.63% 100.00%
P/EPS 48.08 46.30 62.26 108.21 39.41 44.69 74.13 -25.09%
  QoQ % 3.84% -25.63% -42.46% 174.57% -11.81% -39.71% -
  Horiz. % 64.86% 62.46% 83.99% 145.97% 53.16% 60.29% 100.00%
EY 2.08 2.16 1.61 0.92 2.54 2.24 1.35 33.43%
  QoQ % -3.70% 34.16% 75.00% -63.78% 13.39% 65.93% -
  Horiz. % 154.07% 160.00% 119.26% 68.15% 188.15% 165.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers