Highlights

[GDEX] QoQ Quarter Result on 2016-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     77.59%    YoY -     37.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 61,477 66,149 58,017 58,862 53,944 55,485 51,466 12.57%
  QoQ % -7.06% 14.02% -1.44% 9.12% -2.78% 7.81% -
  Horiz. % 119.45% 128.53% 112.73% 114.37% 104.81% 107.81% 100.00%
PBT 9,364 10,860 9,620 15,437 8,327 9,239 7,180 19.35%
  QoQ % -13.78% 12.89% -37.68% 85.38% -9.87% 28.68% -
  Horiz. % 130.42% 151.25% 133.98% 215.00% 115.97% 128.68% 100.00%
Tax -1,353 -1,661 -1,514 -2,418 -996 -1,435 -890 32.18%
  QoQ % 18.54% -9.71% 37.39% -142.77% 30.59% -61.24% -
  Horiz. % 152.02% 186.63% 170.11% 271.69% 111.91% 161.24% 100.00%
NP 8,011 9,199 8,106 13,019 7,331 7,804 6,290 17.48%
  QoQ % -12.91% 13.48% -37.74% 77.59% -6.06% 24.07% -
  Horiz. % 127.36% 146.25% 128.87% 206.98% 116.55% 124.07% 100.00%
NP to SH 8,011 9,199 8,106 13,019 7,331 7,804 6,290 17.48%
  QoQ % -12.91% 13.48% -37.74% 77.59% -6.06% 24.07% -
  Horiz. % 127.36% 146.25% 128.87% 206.98% 116.55% 124.07% 100.00%
Tax Rate 14.45 % 15.29 % 15.74 % 15.66 % 11.96 % 15.53 % 12.40 % 10.73%
  QoQ % -5.49% -2.86% 0.51% 30.94% -22.99% 25.24% -
  Horiz. % 116.53% 123.31% 126.94% 126.29% 96.45% 125.24% 100.00%
Total Cost 53,466 56,950 49,911 45,843 46,613 47,681 45,176 11.88%
  QoQ % -6.12% 14.10% 8.87% -1.65% -2.24% 5.54% -
  Horiz. % 118.35% 126.06% 110.48% 101.48% 103.18% 105.54% 100.00%
Net Worth 416,624 398,165 398,430 387,800 359,885 161,034 147,999 99.24%
  QoQ % 4.64% -0.07% 2.74% 7.76% 123.48% 8.81% -
  Horiz. % 281.50% 269.03% 269.21% 262.03% 243.17% 108.81% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 13,850 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 106.38 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 416,624 398,165 398,430 387,800 359,885 161,034 147,999 99.24%
  QoQ % 4.64% -0.07% 2.74% 7.76% 123.48% 8.81% -
  Horiz. % 281.50% 269.03% 269.21% 262.03% 243.17% 108.81% 100.00%
NOSH 1,388,747 1,372,985 1,373,898 1,385,000 1,332,909 1,238,730 1,233,333 8.23%
  QoQ % 1.15% -0.07% -0.80% 3.91% 7.60% 0.44% -
  Horiz. % 112.60% 111.32% 111.40% 112.30% 108.07% 100.44% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.03 % 13.91 % 13.97 % 22.12 % 13.59 % 14.07 % 12.22 % 4.37%
  QoQ % -6.33% -0.43% -36.84% 62.77% -3.41% 15.14% -
  Horiz. % 106.63% 113.83% 114.32% 181.01% 111.21% 115.14% 100.00%
ROE 1.92 % 2.31 % 2.03 % 3.36 % 2.04 % 4.85 % 4.25 % -41.10%
  QoQ % -16.88% 13.79% -39.58% 64.71% -57.94% 14.12% -
  Horiz. % 45.18% 54.35% 47.76% 79.06% 48.00% 114.12% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.43 4.82 4.22 4.25 4.05 4.48 4.17 4.11%
  QoQ % -8.09% 14.22% -0.71% 4.94% -9.60% 7.43% -
  Horiz. % 106.24% 115.59% 101.20% 101.92% 97.12% 107.43% 100.00%
EPS 0.58 0.67 0.59 0.94 0.55 0.63 0.51 8.94%
  QoQ % -13.43% 13.56% -37.23% 70.91% -12.70% 23.53% -
  Horiz. % 113.73% 131.37% 115.69% 184.31% 107.84% 123.53% 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 0.3000 0.2900 0.2900 0.2800 0.2700 0.1300 0.1200 84.10%
  QoQ % 3.45% 0.00% 3.57% 3.70% 107.69% 8.33% -
  Horiz. % 250.00% 241.67% 241.67% 233.33% 225.00% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.09 1.17 1.03 1.04 0.96 0.98 0.91 12.77%
  QoQ % -6.84% 13.59% -0.96% 8.33% -2.04% 7.69% -
  Horiz. % 119.78% 128.57% 113.19% 114.29% 105.49% 107.69% 100.00%
EPS 0.14 0.16 0.14 0.23 0.13 0.14 0.11 17.42%
  QoQ % -12.50% 14.29% -39.13% 76.92% -7.14% 27.27% -
  Horiz. % 127.27% 145.45% 127.27% 209.09% 118.18% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.25 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 0.0739 0.0706 0.0706 0.0687 0.0638 0.0285 0.0262 99.51%
  QoQ % 4.67% 0.00% 2.77% 7.68% 123.86% 8.78% -
  Horiz. % 282.06% 269.47% 269.47% 262.21% 243.51% 108.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.0500 1.6900 1.7400 1.5400 1.5600 1.7300 1.1300 -
P/RPS 46.31 35.08 41.20 36.24 38.55 38.62 27.08 42.96%
  QoQ % 32.01% -14.85% 13.69% -5.99% -0.18% 42.61% -
  Horiz. % 171.01% 129.54% 152.14% 133.83% 142.36% 142.61% 100.00%
P/EPS 355.38 252.24 294.92 163.83 283.64 274.60 221.57 36.98%
  QoQ % 40.89% -14.47% 80.02% -42.24% 3.29% 23.93% -
  Horiz. % 160.39% 113.84% 133.10% 73.94% 128.01% 123.93% 100.00%
EY 0.28 0.40 0.34 0.61 0.35 0.36 0.45 -27.10%
  QoQ % -30.00% 17.65% -44.26% 74.29% -2.78% -20.00% -
  Horiz. % 62.22% 88.89% 75.56% 135.56% 77.78% 80.00% 100.00%
DY 0.00 0.00 0.00 0.65 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 6.83 5.83 6.00 5.50 5.78 13.31 9.42 -19.28%
  QoQ % 17.15% -2.83% 9.09% -4.84% -56.57% 41.30% -
  Horiz. % 72.51% 61.89% 63.69% 58.39% 61.36% 141.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 24/11/16 26/08/16 26/05/16 24/02/16 19/11/15 -
Price 3.0300 1.5900 1.6900 1.5100 1.5300 1.6600 1.5600 -
P/RPS 68.45 33.00 40.02 35.53 37.80 37.06 37.38 49.62%
  QoQ % 107.42% -17.54% 12.64% -6.01% 2.00% -0.86% -
  Horiz. % 183.12% 88.28% 107.06% 95.05% 101.12% 99.14% 100.00%
P/EPS 525.27 237.31 286.44 160.64 278.18 263.49 305.88 43.35%
  QoQ % 121.34% -17.15% 78.31% -42.25% 5.58% -13.86% -
  Horiz. % 171.72% 77.58% 93.64% 52.52% 90.94% 86.14% 100.00%
EY 0.19 0.42 0.35 0.62 0.36 0.38 0.33 -30.77%
  QoQ % -54.76% 20.00% -43.55% 72.22% -5.26% 15.15% -
  Horiz. % 57.58% 127.27% 106.06% 187.88% 109.09% 115.15% 100.00%
DY 0.00 0.00 0.00 0.66 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 10.10 5.48 5.83 5.39 5.67 12.77 13.00 -15.47%
  QoQ % 84.31% -6.00% 8.16% -4.94% -55.60% -1.77% -
  Horiz. % 77.69% 42.15% 44.85% 41.46% 43.62% 98.23% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

328  432  453  1074 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.12+0.005 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.335-0.005 
 JAKS 0.78+0.02 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers