Highlights

[GDEX] QoQ Quarter Result on 2013-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     57.35%    YoY -     38.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 39,697 40,304 37,104 35,650 33,254 34,244 32,006 15.45%
  QoQ % -1.51% 8.62% 4.08% 7.21% -2.89% 6.99% -
  Horiz. % 124.03% 125.93% 115.93% 111.39% 103.90% 106.99% 100.00%
PBT 5,617 6,563 5,115 5,948 3,536 4,890 4,881 9.82%
  QoQ % -14.41% 28.31% -14.00% 68.21% -27.69% 0.18% -
  Horiz. % 115.08% 134.46% 104.79% 121.86% 72.44% 100.18% 100.00%
Tax -513 2,159 -1,432 -1,879 -950 -1,427 -1,383 -48.41%
  QoQ % -123.76% 250.77% 23.79% -97.79% 33.43% -3.18% -
  Horiz. % 37.09% -156.11% 103.54% 135.86% 68.69% 103.18% 100.00%
NP 5,104 8,722 3,683 4,069 2,586 3,463 3,498 28.67%
  QoQ % -41.48% 136.82% -9.49% 57.35% -25.32% -1.00% -
  Horiz. % 145.91% 249.34% 105.29% 116.32% 73.93% 99.00% 100.00%
NP to SH 5,104 8,722 3,683 4,069 2,586 3,463 3,498 28.67%
  QoQ % -41.48% 136.82% -9.49% 57.35% -25.32% -1.00% -
  Horiz. % 145.91% 249.34% 105.29% 116.32% 73.93% 99.00% 100.00%
Tax Rate 9.13 % -32.90 % 28.00 % 31.59 % 26.87 % 29.18 % 28.33 % -53.03%
  QoQ % 127.75% -217.50% -11.36% 17.57% -7.92% 3.00% -
  Horiz. % 32.23% -116.13% 98.84% 111.51% 94.85% 103.00% 100.00%
Total Cost 34,593 31,582 33,421 31,581 30,668 30,781 28,508 13.78%
  QoQ % 9.53% -5.50% 5.83% 2.98% -0.37% 7.97% -
  Horiz. % 121.34% 110.78% 117.23% 110.78% 107.58% 107.97% 100.00%
Net Worth 92,039 80,759 71,029 86,630 60,078 57,716 57,429 36.99%
  QoQ % 13.97% 13.70% -18.01% 44.19% 4.09% 0.50% -
  Horiz. % 160.26% 140.62% 123.68% 150.85% 104.61% 100.50% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,906 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 145.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,039 80,759 71,029 86,630 60,078 57,716 57,429 36.99%
  QoQ % 13.97% 13.70% -18.01% 44.19% 4.09% 0.50% -
  Horiz. % 160.26% 140.62% 123.68% 150.85% 104.61% 100.50% 100.00%
NOSH 836,721 807,592 263,071 262,516 261,212 262,348 261,044 117.55%
  QoQ % 3.61% 206.99% 0.21% 0.50% -0.43% 0.50% -
  Horiz. % 320.53% 309.37% 100.78% 100.56% 100.06% 100.50% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.86 % 21.64 % 9.93 % 11.41 % 7.78 % 10.11 % 10.93 % 11.46%
  QoQ % -40.57% 117.93% -12.97% 46.66% -23.05% -7.50% -
  Horiz. % 117.66% 197.99% 90.85% 104.39% 71.18% 92.50% 100.00%
ROE 5.55 % 10.80 % 5.19 % 4.70 % 4.30 % 6.00 % 6.09 % -6.01%
  QoQ % -48.61% 108.09% 10.43% 9.30% -28.33% -1.48% -
  Horiz. % 91.13% 177.34% 85.22% 77.18% 70.61% 98.52% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.74 4.99 14.10 13.58 12.73 13.05 12.26 -46.96%
  QoQ % -5.01% -64.61% 3.83% 6.68% -2.45% 6.44% -
  Horiz. % 38.66% 40.70% 115.01% 110.77% 103.83% 106.44% 100.00%
EPS 0.61 1.08 1.40 1.55 0.99 1.32 1.34 -40.85%
  QoQ % -43.52% -22.86% -9.68% 56.57% -25.00% -1.49% -
  Horiz. % 45.52% 80.60% 104.48% 115.67% 73.88% 98.51% 100.00%
DPS 0.00 0.00 0.00 2.25 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 0.1100 0.1000 0.2700 0.3300 0.2300 0.2200 0.2200 -37.03%
  QoQ % 10.00% -62.96% -18.18% 43.48% 4.55% 0.00% -
  Horiz. % 50.00% 45.45% 122.73% 150.00% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.70 0.71 0.66 0.63 0.59 0.61 0.57 14.69%
  QoQ % -1.41% 7.58% 4.76% 6.78% -3.28% 7.02% -
  Horiz. % 122.81% 124.56% 115.79% 110.53% 103.51% 107.02% 100.00%
EPS 0.09 0.15 0.07 0.07 0.05 0.06 0.06 31.07%
  QoQ % -40.00% 114.29% 0.00% 40.00% -16.67% 0.00% -
  Horiz. % 150.00% 250.00% 116.67% 116.67% 83.33% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.10 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 0.0163 0.0143 0.0126 0.0154 0.0106 0.0102 0.0102 36.73%
  QoQ % 13.99% 13.49% -18.18% 45.28% 3.92% 0.00% -
  Horiz. % 159.80% 140.20% 123.53% 150.98% 103.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.7800 1.1500 3.1700 2.0000 1.6300 1.6000 1.3900 -
P/RPS 37.52 23.04 22.48 14.73 12.80 12.26 11.34 122.20%
  QoQ % 62.85% 2.49% 52.61% 15.08% 4.40% 8.11% -
  Horiz. % 330.86% 203.17% 198.24% 129.89% 112.87% 108.11% 100.00%
P/EPS 291.80 106.48 226.43 129.03 164.65 121.21 103.73 99.40%
  QoQ % 174.04% -52.97% 75.49% -21.63% 35.84% 16.85% -
  Horiz. % 281.31% 102.65% 218.29% 124.39% 158.73% 116.85% 100.00%
EY 0.34 0.94 0.44 0.78 0.61 0.83 0.96 -49.97%
  QoQ % -63.83% 113.64% -43.59% 27.87% -26.51% -13.54% -
  Horiz. % 35.42% 97.92% 45.83% 81.25% 63.54% 86.46% 100.00%
DY 0.00 0.00 0.00 1.13 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 16.18 11.50 11.74 6.06 7.09 7.27 6.32 87.25%
  QoQ % 40.70% -2.04% 93.73% -14.53% -2.48% 15.03% -
  Horiz. % 256.01% 181.96% 185.76% 95.89% 112.18% 115.03% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 -
Price 1.7600 1.6400 2.9700 2.5000 1.6900 1.6500 1.4500 -
P/RPS 37.10 32.86 21.06 18.41 13.28 12.64 11.83 114.40%
  QoQ % 12.90% 56.03% 14.39% 38.63% 5.06% 6.85% -
  Horiz. % 313.61% 277.77% 178.02% 155.62% 112.26% 106.85% 100.00%
P/EPS 288.52 151.85 212.14 161.29 170.71 125.00 108.21 92.40%
  QoQ % 90.00% -28.42% 31.53% -5.52% 36.57% 15.52% -
  Horiz. % 266.63% 140.33% 196.04% 149.05% 157.76% 115.52% 100.00%
EY 0.35 0.66 0.47 0.62 0.59 0.80 0.92 -47.53%
  QoQ % -46.97% 40.43% -24.19% 5.08% -26.25% -13.04% -
  Horiz. % 38.04% 71.74% 51.09% 67.39% 64.13% 86.96% 100.00%
DY 0.00 0.00 0.00 0.90 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 16.00 16.40 11.00 7.58 7.35 7.50 6.59 80.74%
  QoQ % -2.44% 49.09% 45.12% 3.13% -2.00% 13.81% -
  Horiz. % 242.79% 248.86% 166.92% 115.02% 111.53% 113.81% 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