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 - 5,533,846
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.44 1.80 1.20 0.58 2.10 1.53 1.01 80.14%
  QoQ % 35.56% 50.00% 106.90% -72.38% 37.25% 51.49% -
  Horiz. % 241.58% 178.22% 118.81% 57.43% 207.92% 151.49% 100.00%
EPS 0.25 0.17 0.13 0.06 0.16 0.10 0.07 133.83%
  QoQ % 47.06% 30.77% 116.67% -62.50% 60.00% 42.86% -
  Horiz. % 357.14% 242.86% 185.71% 85.71% 228.57% 142.86% 100.00%
DPS 0.11 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. % 183.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0156 0.0109 0.0104 0.0104 0.0093 0.0088 0.0093 41.22%
  QoQ % 43.12% 4.81% 0.00% 11.83% 5.68% -5.38% -
  Horiz. % 167.74% 117.20% 111.83% 111.83% 100.00% 94.62% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS