Highlights

[GDEX] QoQ Quarter Result on 2015-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     43.75%    YoY -     61.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 53,944 55,485 51,466 51,823 51,089 50,098 43,741 14.99%
  QoQ % -2.78% 7.81% -0.69% 1.44% 1.98% 14.53% -
  Horiz. % 123.33% 126.85% 117.66% 118.48% 116.80% 114.53% 100.00%
PBT 8,327 9,239 7,180 10,404 7,274 8,006 5,622 29.91%
  QoQ % -9.87% 28.68% -30.99% 43.03% -9.14% 42.40% -
  Horiz. % 148.11% 164.34% 127.71% 185.06% 129.38% 142.40% 100.00%
Tax -996 -1,435 -890 -908 -668 -795 -639 34.40%
  QoQ % 30.59% -61.24% 1.98% -35.93% 15.97% -24.41% -
  Horiz. % 155.87% 224.57% 139.28% 142.10% 104.54% 124.41% 100.00%
NP 7,331 7,804 6,290 9,496 6,606 7,211 4,983 29.32%
  QoQ % -6.06% 24.07% -33.76% 43.75% -8.39% 44.71% -
  Horiz. % 147.12% 156.61% 126.23% 190.57% 132.57% 144.71% 100.00%
NP to SH 7,331 7,804 6,290 9,496 6,606 7,211 4,983 29.32%
  QoQ % -6.06% 24.07% -33.76% 43.75% -8.39% 44.71% -
  Horiz. % 147.12% 156.61% 126.23% 190.57% 132.57% 144.71% 100.00%
Tax Rate 11.96 % 15.53 % 12.40 % 8.73 % 9.18 % 9.93 % 11.37 % 3.43%
  QoQ % -22.99% 25.24% 42.04% -4.90% -7.55% -12.66% -
  Horiz. % 105.19% 136.59% 109.06% 76.78% 80.74% 87.34% 100.00%
Total Cost 46,613 47,681 45,176 42,327 44,483 42,887 38,758 13.08%
  QoQ % -2.24% 5.54% 6.73% -4.85% 3.72% 10.65% -
  Horiz. % 120.27% 123.02% 116.56% 109.21% 114.77% 110.65% 100.00%
Net Worth 359,885 161,034 147,999 133,577 132,119 111,598 101,349 132.57%
  QoQ % 123.48% 8.81% 10.80% 1.10% 18.39% 10.11% -
  Horiz. % 355.09% 158.89% 146.03% 131.80% 130.36% 110.11% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 12,143 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 127.88 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 359,885 161,034 147,999 133,577 132,119 111,598 101,349 132.57%
  QoQ % 123.48% 8.81% 10.80% 1.10% 18.39% 10.11% -
  Horiz. % 355.09% 158.89% 146.03% 131.80% 130.36% 110.11% 100.00%
NOSH 1,332,909 1,238,730 1,233,333 1,214,342 1,201,090 858,452 844,576 35.51%
  QoQ % 7.60% 0.44% 1.56% 1.10% 39.91% 1.64% -
  Horiz. % 157.82% 146.67% 146.03% 143.78% 142.21% 101.64% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.59 % 14.07 % 12.22 % 18.32 % 12.93 % 14.39 % 11.39 % 12.48%
  QoQ % -3.41% 15.14% -33.30% 41.69% -10.15% 26.34% -
  Horiz. % 119.32% 123.53% 107.29% 160.84% 113.52% 126.34% 100.00%
ROE 2.04 % 4.85 % 4.25 % 7.11 % 5.00 % 6.46 % 4.92 % -44.37%
  QoQ % -57.94% 14.12% -40.23% 42.20% -22.60% 31.30% -
  Horiz. % 41.46% 98.58% 86.38% 144.51% 101.63% 131.30% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.05 4.48 4.17 4.27 4.25 5.84 5.18 -15.12%
  QoQ % -9.60% 7.43% -2.34% 0.47% -27.23% 12.74% -
  Horiz. % 78.19% 86.49% 80.50% 82.43% 82.05% 112.74% 100.00%
EPS 0.55 0.63 0.51 0.79 0.55 0.84 0.59 -4.57%
  QoQ % -12.70% 23.53% -35.44% 43.64% -34.52% 42.37% -
  Horiz. % 93.22% 106.78% 86.44% 133.90% 93.22% 142.37% 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 0.2700 0.1300 0.1200 0.1100 0.1100 0.1300 0.1200 71.62%
  QoQ % 107.69% 8.33% 9.09% 0.00% -15.38% 8.33% -
  Horiz. % 225.00% 108.33% 100.00% 91.67% 91.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.96 0.98 0.91 0.92 0.91 0.89 0.78 14.83%
  QoQ % -2.04% 7.69% -1.09% 1.10% 2.25% 14.10% -
  Horiz. % 123.08% 125.64% 116.67% 117.95% 116.67% 114.10% 100.00%
EPS 0.13 0.14 0.11 0.17 0.12 0.13 0.09 27.75%
  QoQ % -7.14% 27.27% -35.29% 41.67% -7.69% 44.44% -
  Horiz. % 144.44% 155.56% 122.22% 188.89% 133.33% 144.44% 100.00%
DPS 0.00 0.00 0.00 0.22 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% - - -
NAPS 0.0638 0.0285 0.0262 0.0237 0.0234 0.0198 0.0180 132.29%
  QoQ % 123.86% 8.78% 10.55% 1.28% 18.18% 10.00% -
  Horiz. % 354.44% 158.33% 145.56% 131.67% 130.00% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.5600 1.7300 1.1300 1.3700 1.6500 2.1000 2.0300 -
P/RPS 38.55 38.62 27.08 32.10 38.79 35.98 39.20 -1.11%
  QoQ % -0.18% 42.61% -15.64% -17.25% 7.81% -8.21% -
  Horiz. % 98.34% 98.52% 69.08% 81.89% 98.95% 91.79% 100.00%
P/EPS 283.64 274.60 221.57 175.19 300.00 250.00 344.07 -12.07%
  QoQ % 3.29% 23.93% 26.47% -41.60% 20.00% -27.34% -
  Horiz. % 82.44% 79.81% 64.40% 50.92% 87.19% 72.66% 100.00%
EY 0.35 0.36 0.45 0.57 0.33 0.40 0.29 13.34%
  QoQ % -2.78% -20.00% -21.05% 72.73% -17.50% 37.93% -
  Horiz. % 120.69% 124.14% 155.17% 196.55% 113.79% 137.93% 100.00%
DY 0.00 0.00 0.00 0.73 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 5.78 13.31 9.42 12.45 15.00 16.15 16.92 -51.10%
  QoQ % -56.57% 41.30% -24.34% -17.00% -7.12% -4.55% -
  Horiz. % 34.16% 78.66% 55.67% 73.58% 88.65% 95.45% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 -
Price 1.5300 1.6600 1.5600 0.8650 1.5300 1.6100 2.1200 -
P/RPS 37.80 37.06 37.38 20.27 35.97 27.59 40.93 -5.16%
  QoQ % 2.00% -0.86% 84.41% -43.65% 30.37% -32.59% -
  Horiz. % 92.35% 90.54% 91.33% 49.52% 87.88% 67.41% 100.00%
P/EPS 278.18 263.49 305.88 110.62 278.18 191.67 359.32 -15.67%
  QoQ % 5.58% -13.86% 176.51% -60.23% 45.13% -46.66% -
  Horiz. % 77.42% 73.33% 85.13% 30.79% 77.42% 53.34% 100.00%
EY 0.36 0.38 0.33 0.90 0.36 0.52 0.28 18.22%
  QoQ % -5.26% 15.15% -63.33% 150.00% -30.77% 85.71% -
  Horiz. % 128.57% 135.71% 117.86% 321.43% 128.57% 185.71% 100.00%
DY 0.00 0.00 0.00 1.16 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 5.67 12.77 13.00 7.86 13.91 12.38 17.67 -53.10%
  QoQ % -55.60% -1.77% 65.39% -43.49% 12.36% -29.94% -
  Horiz. % 32.09% 72.27% 73.57% 44.48% 78.72% 70.06% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers