Highlights

[GDEX] QoQ Quarter Result on 2012-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     39.17%    YoY -     4.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 33,254 34,244 32,006 31,405 28,769 29,867 26,281 16.97%
  QoQ % -2.89% 6.99% 1.91% 9.16% -3.68% 13.64% -
  Horiz. % 126.53% 130.30% 121.78% 119.50% 109.47% 113.64% 100.00%
PBT 3,536 4,890 4,881 4,196 2,921 2,939 2,198 37.26%
  QoQ % -27.69% 0.18% 16.33% 43.65% -0.61% 33.71% -
  Horiz. % 160.87% 222.47% 222.07% 190.90% 132.89% 133.71% 100.00%
Tax -950 -1,427 -1,383 -1,254 -807 -833 -615 33.59%
  QoQ % 33.43% -3.18% -10.29% -55.39% 3.12% -35.45% -
  Horiz. % 154.47% 232.03% 224.88% 203.90% 131.22% 135.45% 100.00%
NP 2,586 3,463 3,498 2,942 2,114 2,106 1,583 38.67%
  QoQ % -25.32% -1.00% 18.90% 39.17% 0.38% 33.04% -
  Horiz. % 163.36% 218.76% 220.97% 185.85% 133.54% 133.04% 100.00%
NP to SH 2,586 3,463 3,498 2,942 2,114 2,106 1,583 38.67%
  QoQ % -25.32% -1.00% 18.90% 39.17% 0.38% 33.04% -
  Horiz. % 163.36% 218.76% 220.97% 185.85% 133.54% 133.04% 100.00%
Tax Rate 26.87 % 29.18 % 28.33 % 29.89 % 27.63 % 28.34 % 27.98 % -2.66%
  QoQ % -7.92% 3.00% -5.22% 8.18% -2.51% 1.29% -
  Horiz. % 96.03% 104.29% 101.25% 106.83% 98.75% 101.29% 100.00%
Total Cost 30,668 30,781 28,508 28,463 26,655 27,761 24,698 15.51%
  QoQ % -0.37% 7.97% 0.16% 6.78% -3.98% 12.40% -
  Horiz. % 124.17% 124.63% 115.43% 115.24% 107.92% 112.40% 100.00%
Net Worth 60,078 57,716 57,429 51,614 48,982 51,365 48,511 15.31%
  QoQ % 4.09% 0.50% 11.27% 5.37% -4.64% 5.88% -
  Horiz. % 123.84% 118.98% 118.38% 106.40% 100.97% 105.88% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,225 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 109.65 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 60,078 57,716 57,429 51,614 48,982 51,365 48,511 15.31%
  QoQ % 4.09% 0.50% 11.27% 5.37% -4.64% 5.88% -
  Horiz. % 123.84% 118.98% 118.38% 106.40% 100.97% 105.88% 100.00%
NOSH 261,212 262,348 261,044 258,070 257,804 256,829 255,322 1.53%
  QoQ % -0.43% 0.50% 1.15% 0.10% 0.38% 0.59% -
  Horiz. % 102.31% 102.75% 102.24% 101.08% 100.97% 100.59% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.78 % 10.11 % 10.93 % 9.37 % 7.35 % 7.05 % 6.02 % 18.63%
  QoQ % -23.05% -7.50% 16.65% 27.48% 4.26% 17.11% -
  Horiz. % 129.24% 167.94% 181.56% 155.65% 122.09% 117.11% 100.00%
ROE 4.30 % 6.00 % 6.09 % 5.70 % 4.32 % 4.10 % 3.26 % 20.25%
  QoQ % -28.33% -1.48% 6.84% 31.94% 5.37% 25.77% -
  Horiz. % 131.90% 184.05% 186.81% 174.85% 132.52% 125.77% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.73 13.05 12.26 12.17 11.16 11.63 10.29 15.23%
  QoQ % -2.45% 6.44% 0.74% 9.05% -4.04% 13.02% -
  Horiz. % 123.71% 126.82% 119.14% 118.27% 108.45% 113.02% 100.00%
EPS 0.99 1.32 1.34 1.14 0.82 0.82 0.62 36.58%
  QoQ % -25.00% -1.49% 17.54% 39.02% 0.00% 32.26% -
  Horiz. % 159.68% 212.90% 216.13% 183.87% 132.26% 132.26% 100.00%
DPS 0.00 0.00 0.00 1.25 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 0.2300 0.2200 0.2200 0.2000 0.1900 0.2000 0.1900 13.57%
  QoQ % 4.55% 0.00% 10.00% 5.26% -5.00% 5.26% -
  Horiz. % 121.05% 115.79% 115.79% 105.26% 100.00% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.59 0.61 0.57 0.56 0.51 0.53 0.47 16.35%
  QoQ % -3.28% 7.02% 1.79% 9.80% -3.77% 12.77% -
  Horiz. % 125.53% 129.79% 121.28% 119.15% 108.51% 112.77% 100.00%
EPS 0.05 0.06 0.06 0.05 0.04 0.04 0.03 40.53%
  QoQ % -16.67% 0.00% 20.00% 25.00% 0.00% 33.33% -
  Horiz. % 166.67% 200.00% 200.00% 166.67% 133.33% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.06 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 0.0106 0.0102 0.0102 0.0091 0.0087 0.0091 0.0086 14.94%
  QoQ % 3.92% 0.00% 12.09% 4.60% -4.40% 5.81% -
  Horiz. % 123.26% 118.60% 118.60% 105.81% 101.16% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.6300 1.6000 1.3900 1.0000 1.0000 0.9900 0.8500 -
P/RPS 12.80 12.26 11.34 8.22 8.96 8.51 8.26 33.88%
  QoQ % 4.40% 8.11% 37.96% -8.26% 5.29% 3.03% -
  Horiz. % 154.96% 148.43% 137.29% 99.52% 108.47% 103.03% 100.00%
P/EPS 164.65 121.21 103.73 87.72 121.95 120.73 137.10 12.97%
  QoQ % 35.84% 16.85% 18.25% -28.07% 1.01% -11.94% -
  Horiz. % 120.09% 88.41% 75.66% 63.98% 88.95% 88.06% 100.00%
EY 0.61 0.83 0.96 1.14 0.82 0.83 0.73 -11.27%
  QoQ % -26.51% -13.54% -15.79% 39.02% -1.20% 13.70% -
  Horiz. % 83.56% 113.70% 131.51% 156.16% 112.33% 113.70% 100.00%
DY 0.00 0.00 0.00 1.25 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 7.09 7.27 6.32 5.00 5.26 4.95 4.47 35.97%
  QoQ % -2.48% 15.03% 26.40% -4.94% 6.26% 10.74% -
  Horiz. % 158.61% 162.64% 141.39% 111.86% 117.67% 110.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 -
Price 1.6900 1.6500 1.4500 1.3400 1.0100 1.0600 0.9800 -
P/RPS 13.28 12.64 11.83 11.01 9.05 9.12 9.52 24.82%
  QoQ % 5.06% 6.85% 7.45% 21.66% -0.77% -4.20% -
  Horiz. % 139.50% 132.77% 124.26% 115.65% 95.06% 95.80% 100.00%
P/EPS 170.71 125.00 108.21 117.54 123.17 129.27 158.06 5.26%
  QoQ % 36.57% 15.52% -7.94% -4.57% -4.72% -18.21% -
  Horiz. % 108.00% 79.08% 68.46% 74.36% 77.93% 81.79% 100.00%
EY 0.59 0.80 0.92 0.85 0.81 0.77 0.63 -4.28%
  QoQ % -26.25% -13.04% 8.24% 4.94% 5.19% 22.22% -
  Horiz. % 93.65% 126.98% 146.03% 134.92% 128.57% 122.22% 100.00%
DY 0.00 0.00 0.00 0.93 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 7.35 7.50 6.59 6.70 5.32 5.30 5.16 26.57%
  QoQ % -2.00% 13.81% -1.64% 25.94% 0.38% 2.71% -
  Horiz. % 142.44% 145.35% 127.71% 129.84% 103.10% 102.71% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers