Highlights

[GDEX] QoQ Quarter Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     18.90%    YoY -     120.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,650 33,254 34,244 32,006 31,405 28,769 29,867 12.54%
  QoQ % 7.21% -2.89% 6.99% 1.91% 9.16% -3.68% -
  Horiz. % 119.36% 111.34% 114.65% 107.16% 105.15% 96.32% 100.00%
PBT 5,948 3,536 4,890 4,881 4,196 2,921 2,939 60.07%
  QoQ % 68.21% -27.69% 0.18% 16.33% 43.65% -0.61% -
  Horiz. % 202.38% 120.31% 166.38% 166.08% 142.77% 99.39% 100.00%
Tax -1,879 -950 -1,427 -1,383 -1,254 -807 -833 72.08%
  QoQ % -97.79% 33.43% -3.18% -10.29% -55.39% 3.12% -
  Horiz. % 225.57% 114.05% 171.31% 166.03% 150.54% 96.88% 100.00%
NP 4,069 2,586 3,463 3,498 2,942 2,114 2,106 55.19%
  QoQ % 57.35% -25.32% -1.00% 18.90% 39.17% 0.38% -
  Horiz. % 193.21% 122.79% 164.43% 166.10% 139.70% 100.38% 100.00%
NP to SH 4,069 2,586 3,463 3,498 2,942 2,114 2,106 55.19%
  QoQ % 57.35% -25.32% -1.00% 18.90% 39.17% 0.38% -
  Horiz. % 193.21% 122.79% 164.43% 166.10% 139.70% 100.38% 100.00%
Tax Rate 31.59 % 26.87 % 29.18 % 28.33 % 29.89 % 27.63 % 28.34 % 7.51%
  QoQ % 17.57% -7.92% 3.00% -5.22% 8.18% -2.51% -
  Horiz. % 111.47% 94.81% 102.96% 99.96% 105.47% 97.49% 100.00%
Total Cost 31,581 30,668 30,781 28,508 28,463 26,655 27,761 8.98%
  QoQ % 2.98% -0.37% 7.97% 0.16% 6.78% -3.98% -
  Horiz. % 113.76% 110.47% 110.88% 102.69% 102.53% 96.02% 100.00%
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
  QoQ % 44.19% 4.09% 0.50% 11.27% 5.37% -4.64% -
  Horiz. % 168.65% 116.96% 112.36% 111.81% 100.48% 95.36% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,906 - - - 3,225 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.10% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 145.16 % - % - % - % 109.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.38% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
  QoQ % 44.19% 4.09% 0.50% 11.27% 5.37% -4.64% -
  Horiz. % 168.65% 116.96% 112.36% 111.81% 100.48% 95.36% 100.00%
NOSH 262,516 261,212 262,348 261,044 258,070 257,804 256,829 1.47%
  QoQ % 0.50% -0.43% 0.50% 1.15% 0.10% 0.38% -
  Horiz. % 102.21% 101.71% 102.15% 101.64% 100.48% 100.38% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.41 % 7.78 % 10.11 % 10.93 % 9.37 % 7.35 % 7.05 % 37.89%
  QoQ % 46.66% -23.05% -7.50% 16.65% 27.48% 4.26% -
  Horiz. % 161.84% 110.35% 143.40% 155.04% 132.91% 104.26% 100.00%
ROE 4.70 % 4.30 % 6.00 % 6.09 % 5.70 % 4.32 % 4.10 % 9.54%
  QoQ % 9.30% -28.33% -1.48% 6.84% 31.94% 5.37% -
  Horiz. % 114.63% 104.88% 146.34% 148.54% 139.02% 105.37% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.58 12.73 13.05 12.26 12.17 11.16 11.63 10.90%
  QoQ % 6.68% -2.45% 6.44% 0.74% 9.05% -4.04% -
  Horiz. % 116.77% 109.46% 112.21% 105.42% 104.64% 95.96% 100.00%
EPS 1.55 0.99 1.32 1.34 1.14 0.82 0.82 52.94%
  QoQ % 56.57% -25.00% -1.49% 17.54% 39.02% 0.00% -
  Horiz. % 189.02% 120.73% 160.98% 163.41% 139.02% 100.00% 100.00%
DPS 2.25 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3300 0.2300 0.2200 0.2200 0.2000 0.1900 0.2000 39.68%
  QoQ % 43.48% 4.55% 0.00% 10.00% 5.26% -5.00% -
  Horiz. % 165.00% 115.00% 110.00% 110.00% 100.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,533,846
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.64 0.60 0.62 0.58 0.57 0.52 0.54 12.00%
  QoQ % 6.67% -3.23% 6.90% 1.75% 9.62% -3.70% -
  Horiz. % 118.52% 111.11% 114.81% 107.41% 105.56% 96.30% 100.00%
EPS 0.07 0.05 0.06 0.06 0.05 0.04 0.04 45.27%
  QoQ % 40.00% -16.67% 0.00% 20.00% 25.00% 0.00% -
  Horiz. % 175.00% 125.00% 150.00% 150.00% 125.00% 100.00% 100.00%
DPS 0.11 0.00 0.00 0.00 0.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0157 0.0109 0.0104 0.0104 0.0093 0.0089 0.0093 41.82%
  QoQ % 44.04% 4.81% 0.00% 11.83% 4.49% -4.30% -
  Horiz. % 168.82% 117.20% 111.83% 111.83% 100.00% 95.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.0000 1.6300 1.6000 1.3900 1.0000 1.0000 0.9900 -
P/RPS 14.73 12.80 12.26 11.34 8.22 8.96 8.51 44.21%
  QoQ % 15.08% 4.40% 8.11% 37.96% -8.26% 5.29% -
  Horiz. % 173.09% 150.41% 144.07% 133.25% 96.59% 105.29% 100.00%
P/EPS 129.03 164.65 121.21 103.73 87.72 121.95 120.73 4.54%
  QoQ % -21.63% 35.84% 16.85% 18.25% -28.07% 1.01% -
  Horiz. % 106.87% 136.38% 100.40% 85.92% 72.66% 101.01% 100.00%
EY 0.78 0.61 0.83 0.96 1.14 0.82 0.83 -4.06%
  QoQ % 27.87% -26.51% -13.54% -15.79% 39.02% -1.20% -
  Horiz. % 93.98% 73.49% 100.00% 115.66% 137.35% 98.80% 100.00%
DY 1.13 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 6.06 7.09 7.27 6.32 5.00 5.26 4.95 14.45%
  QoQ % -14.53% -2.48% 15.03% 26.40% -4.94% 6.26% -
  Horiz. % 122.42% 143.23% 146.87% 127.68% 101.01% 106.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 -
Price 2.5000 1.6900 1.6500 1.4500 1.3400 1.0100 1.0600 -
P/RPS 18.41 13.28 12.64 11.83 11.01 9.05 9.12 59.79%
  QoQ % 38.63% 5.06% 6.85% 7.45% 21.66% -0.77% -
  Horiz. % 201.86% 145.61% 138.60% 129.71% 120.72% 99.23% 100.00%
P/EPS 161.29 170.71 125.00 108.21 117.54 123.17 129.27 15.91%
  QoQ % -5.52% 36.57% 15.52% -7.94% -4.57% -4.72% -
  Horiz. % 124.77% 132.06% 96.70% 83.71% 90.93% 95.28% 100.00%
EY 0.62 0.59 0.80 0.92 0.85 0.81 0.77 -13.46%
  QoQ % 5.08% -26.25% -13.04% 8.24% 4.94% 5.19% -
  Horiz. % 80.52% 76.62% 103.90% 119.48% 110.39% 105.19% 100.00%
DY 0.90 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.77% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.58 7.35 7.50 6.59 6.70 5.32 5.30 26.97%
  QoQ % 3.13% -2.00% 13.81% -1.64% 25.94% 0.38% -
  Horiz. % 143.02% 138.68% 141.51% 124.34% 126.42% 100.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS