Highlights

[GDEX] QoQ Quarter Result on 2010-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     88.93%    YoY -     580.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,109 23,332 21,324 21,386 20,495 20,219 19,739 11.09%
  QoQ % -0.96% 9.42% -0.29% 4.35% 1.37% 2.43% -
  Horiz. % 117.07% 118.20% 108.03% 108.34% 103.83% 102.43% 100.00%
PBT 1,841 2,102 1,736 3,316 1,645 1,757 1,540 12.65%
  QoQ % -12.42% 21.08% -47.65% 101.58% -6.37% 14.09% -
  Horiz. % 119.55% 136.49% 112.73% 215.32% 106.82% 114.09% 100.00%
Tax -535 -486 -495 -960 -398 -499 -447 12.74%
  QoQ % -10.08% 1.82% 48.44% -141.21% 20.24% -11.63% -
  Horiz. % 119.69% 108.72% 110.74% 214.77% 89.04% 111.63% 100.00%
NP 1,306 1,616 1,241 2,356 1,247 1,258 1,093 12.61%
  QoQ % -19.18% 30.22% -47.33% 88.93% -0.87% 15.10% -
  Horiz. % 119.49% 147.85% 113.54% 215.55% 114.09% 115.10% 100.00%
NP to SH 1,306 1,616 1,241 2,356 1,247 1,258 1,093 12.61%
  QoQ % -19.18% 30.22% -47.33% 88.93% -0.87% 15.10% -
  Horiz. % 119.49% 147.85% 113.54% 215.55% 114.09% 115.10% 100.00%
Tax Rate 29.06 % 23.12 % 28.51 % 28.95 % 24.19 % 28.40 % 29.03 % 0.07%
  QoQ % 25.69% -18.91% -1.52% 19.68% -14.82% -2.17% -
  Horiz. % 100.10% 79.64% 98.21% 99.72% 83.33% 97.83% 100.00%
Total Cost 21,803 21,716 20,083 19,030 19,248 18,961 18,646 11.00%
  QoQ % 0.40% 8.13% 5.53% -1.13% 1.51% 1.69% -
  Horiz. % 116.93% 116.46% 107.71% 102.06% 103.23% 101.69% 100.00%
Net Worth 43,533 43,606 43,952 41,085 41,566 41,077 41,638 3.01%
  QoQ % -0.17% -0.79% 6.98% -1.16% 1.19% -1.35% -
  Horiz. % 104.55% 104.73% 105.56% 98.67% 99.83% 98.65% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 2,567 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 108.99 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 43,533 43,606 43,952 41,085 41,566 41,077 41,638 3.01%
  QoQ % -0.17% -0.79% 6.98% -1.16% 1.19% -1.35% -
  Horiz. % 104.55% 104.73% 105.56% 98.67% 99.83% 98.65% 100.00%
NOSH 256,078 256,507 258,541 256,781 259,791 256,734 260,238 -1.07%
  QoQ % -0.17% -0.79% 0.69% -1.16% 1.19% -1.35% -
  Horiz. % 98.40% 98.57% 99.35% 98.67% 99.83% 98.65% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.65 % 6.93 % 5.82 % 11.02 % 6.08 % 6.22 % 5.54 % 1.32%
  QoQ % -18.47% 19.07% -47.19% 81.25% -2.25% 12.27% -
  Horiz. % 101.99% 125.09% 105.05% 198.92% 109.75% 112.27% 100.00%
ROE 3.00 % 3.71 % 2.82 % 5.73 % 3.00 % 3.06 % 2.63 % 9.18%
  QoQ % -19.14% 31.56% -50.79% 91.00% -1.96% 16.35% -
  Horiz. % 114.07% 141.06% 107.22% 217.87% 114.07% 116.35% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.02 9.10 8.25 8.33 7.89 7.88 7.58 12.31%
  QoQ % -0.88% 10.30% -0.96% 5.58% 0.13% 3.96% -
  Horiz. % 119.00% 120.05% 108.84% 109.89% 104.09% 103.96% 100.00%
EPS 0.51 0.63 0.48 0.92 0.48 0.49 0.42 13.83%
  QoQ % -19.05% 31.25% -47.83% 91.67% -2.04% 16.67% -
  Horiz. % 121.43% 150.00% 114.29% 219.05% 114.29% 116.67% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1700 0.1700 0.1700 0.1600 0.1600 0.1600 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.41 0.41 0.38 0.38 0.36 0.36 0.35 11.14%
  QoQ % 0.00% 7.89% 0.00% 5.56% 0.00% 2.86% -
  Horiz. % 117.14% 117.14% 108.57% 108.57% 102.86% 102.86% 100.00%
EPS 0.02 0.03 0.02 0.04 0.02 0.02 0.02 -
  QoQ % -33.33% 50.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 200.00% 100.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0077 0.0077 0.0078 0.0073 0.0074 0.0073 0.0074 2.69%
  QoQ % 0.00% -1.28% 6.85% -1.35% 1.37% -1.35% -
  Horiz. % 104.05% 104.05% 105.41% 98.65% 100.00% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.1300 0.5900 0.6200 0.4500 0.5500 0.5000 0.4100 -
P/RPS 12.52 6.49 7.52 5.40 6.97 6.35 5.41 75.05%
  QoQ % 92.91% -13.70% 39.26% -22.53% 9.76% 17.38% -
  Horiz. % 231.42% 119.96% 139.00% 99.82% 128.84% 117.38% 100.00%
P/EPS 221.57 93.65 129.17 49.05 114.58 102.04 97.62 72.80%
  QoQ % 136.59% -27.50% 163.34% -57.19% 12.29% 4.53% -
  Horiz. % 226.97% 95.93% 132.32% 50.25% 117.37% 104.53% 100.00%
EY 0.45 1.07 0.77 2.04 0.87 0.98 1.02 -42.08%
  QoQ % -57.94% 38.96% -62.25% 134.48% -11.22% -3.92% -
  Horiz. % 44.12% 104.90% 75.49% 200.00% 85.29% 96.08% 100.00%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.65 3.47 3.65 2.81 3.44 3.13 2.56 89.08%
  QoQ % 91.64% -4.93% 29.89% -18.31% 9.90% 22.27% -
  Horiz. % 259.77% 135.55% 142.58% 109.77% 134.38% 122.27% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 -
Price 1.0000 0.7200 0.6300 0.5100 0.4800 0.6600 0.5500 -
P/RPS 11.08 7.92 7.64 6.12 6.08 8.38 7.25 32.71%
  QoQ % 39.90% 3.66% 24.84% 0.66% -27.45% 15.59% -
  Horiz. % 152.83% 109.24% 105.38% 84.41% 83.86% 115.59% 100.00%
P/EPS 196.08 114.29 131.25 55.59 100.00 134.69 130.95 30.92%
  QoQ % 71.56% -12.92% 136.10% -44.41% -25.76% 2.86% -
  Horiz. % 149.74% 87.28% 100.23% 42.45% 76.37% 102.86% 100.00%
EY 0.51 0.87 0.76 1.80 1.00 0.74 0.76 -23.37%
  QoQ % -41.38% 14.47% -57.78% 80.00% 35.14% -2.63% -
  Horiz. % 67.11% 114.47% 100.00% 236.84% 131.58% 97.37% 100.00%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.88 4.24 3.71 3.19 3.00 4.13 3.44 43.01%
  QoQ % 38.68% 14.29% 16.30% 6.33% -27.36% 20.06% -
  Horiz. % 170.93% 123.26% 107.85% 92.73% 87.21% 120.06% 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.
 


 

255  315  542  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.345+0.025 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers