Highlights

[GDEX] QoQ Quarter Result on 2013-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -9.49%    YoY -     5.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 41,598 39,697 40,304 37,104 35,650 33,254 34,244 13.89%
  QoQ % 4.79% -1.51% 8.62% 4.08% 7.21% -2.89% -
  Horiz. % 121.48% 115.92% 117.70% 108.35% 104.11% 97.11% 100.00%
PBT 6,977 5,617 6,563 5,115 5,948 3,536 4,890 26.82%
  QoQ % 24.21% -14.41% 28.31% -14.00% 68.21% -27.69% -
  Horiz. % 142.68% 114.87% 134.21% 104.60% 121.64% 72.31% 100.00%
Tax -1,101 -513 2,159 -1,432 -1,879 -950 -1,427 -15.92%
  QoQ % -114.62% -123.76% 250.77% 23.79% -97.79% 33.43% -
  Horiz. % 77.15% 35.95% -151.30% 100.35% 131.67% 66.57% 100.00%
NP 5,876 5,104 8,722 3,683 4,069 2,586 3,463 42.40%
  QoQ % 15.13% -41.48% 136.82% -9.49% 57.35% -25.32% -
  Horiz. % 169.68% 147.39% 251.86% 106.35% 117.50% 74.68% 100.00%
NP to SH 5,876 5,104 8,722 3,683 4,069 2,586 3,463 42.40%
  QoQ % 15.13% -41.48% 136.82% -9.49% 57.35% -25.32% -
  Horiz. % 169.68% 147.39% 251.86% 106.35% 117.50% 74.68% 100.00%
Tax Rate 15.78 % 9.13 % -32.90 % 28.00 % 31.59 % 26.87 % 29.18 % -33.70%
  QoQ % 72.84% 127.75% -217.50% -11.36% 17.57% -7.92% -
  Horiz. % 54.08% 31.29% -112.75% 95.96% 108.26% 92.08% 100.00%
Total Cost 35,722 34,593 31,582 33,421 31,581 30,668 30,781 10.46%
  QoQ % 3.26% 9.53% -5.50% 5.83% 2.98% -0.37% -
  Horiz. % 116.05% 112.38% 102.60% 108.58% 102.60% 99.63% 100.00%
Net Worth 100,731 92,039 80,759 71,029 86,630 60,078 57,716 45.11%
  QoQ % 9.44% 13.97% 13.70% -18.01% 44.19% 4.09% -
  Horiz. % 174.53% 159.47% 139.92% 123.07% 150.10% 104.09% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,485 - - - 5,906 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.59% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 161.43 % - % - % - % 145.16 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.21% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 100,731 92,039 80,759 71,029 86,630 60,078 57,716 45.11%
  QoQ % 9.44% 13.97% 13.70% -18.01% 44.19% 4.09% -
  Horiz. % 174.53% 159.47% 139.92% 123.07% 150.10% 104.09% 100.00%
NOSH 839,428 836,721 807,592 263,071 262,516 261,212 262,348 117.60%
  QoQ % 0.32% 3.61% 206.99% 0.21% 0.50% -0.43% -
  Horiz. % 319.97% 318.94% 307.83% 100.28% 100.06% 99.57% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.13 % 12.86 % 21.64 % 9.93 % 11.41 % 7.78 % 10.11 % 25.08%
  QoQ % 9.88% -40.57% 117.93% -12.97% 46.66% -23.05% -
  Horiz. % 139.76% 127.20% 214.05% 98.22% 112.86% 76.95% 100.00%
ROE 5.83 % 5.55 % 10.80 % 5.19 % 4.70 % 4.30 % 6.00 % -1.90%
  QoQ % 5.05% -48.61% 108.09% 10.43% 9.30% -28.33% -
  Horiz. % 97.17% 92.50% 180.00% 86.50% 78.33% 71.67% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.96 4.74 4.99 14.10 13.58 12.73 13.05 -47.62%
  QoQ % 4.64% -5.01% -64.61% 3.83% 6.68% -2.45% -
  Horiz. % 38.01% 36.32% 38.24% 108.05% 104.06% 97.55% 100.00%
EPS 0.53 0.61 1.08 1.40 1.55 0.99 1.32 -45.67%
  QoQ % -13.11% -43.52% -22.86% -9.68% 56.57% -25.00% -
  Horiz. % 40.15% 46.21% 81.82% 106.06% 117.42% 75.00% 100.00%
DPS 1.13 0.00 0.00 0.00 2.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.22% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1200 0.1100 0.1000 0.2700 0.3300 0.2300 0.2200 -33.32%
  QoQ % 9.09% 10.00% -62.96% -18.18% 43.48% 4.55% -
  Horiz. % 54.55% 50.00% 45.45% 122.73% 150.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.74 0.70 0.71 0.66 0.63 0.59 0.61 13.79%
  QoQ % 5.71% -1.41% 7.58% 4.76% 6.78% -3.28% -
  Horiz. % 121.31% 114.75% 116.39% 108.20% 103.28% 96.72% 100.00%
EPS 0.10 0.09 0.15 0.07 0.07 0.05 0.06 40.70%
  QoQ % 11.11% -40.00% 114.29% 0.00% 40.00% -16.67% -
  Horiz. % 166.67% 150.00% 250.00% 116.67% 116.67% 83.33% 100.00%
DPS 0.17 0.00 0.00 0.00 0.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0179 0.0163 0.0143 0.0126 0.0154 0.0106 0.0102 45.64%
  QoQ % 9.82% 13.99% 13.49% -18.18% 45.28% 3.92% -
  Horiz. % 175.49% 159.80% 140.20% 123.53% 150.98% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.1900 1.7800 1.1500 3.1700 2.0000 1.6300 1.6000 -
P/RPS 44.19 37.52 23.04 22.48 14.73 12.80 12.26 135.64%
  QoQ % 17.78% 62.85% 2.49% 52.61% 15.08% 4.40% -
  Horiz. % 360.44% 306.04% 187.93% 183.36% 120.15% 104.40% 100.00%
P/EPS 312.86 291.80 106.48 226.43 129.03 164.65 121.21 88.49%
  QoQ % 7.22% 174.04% -52.97% 75.49% -21.63% 35.84% -
  Horiz. % 258.11% 240.74% 87.85% 186.81% 106.45% 135.84% 100.00%
EY 0.32 0.34 0.94 0.44 0.78 0.61 0.83 -47.12%
  QoQ % -5.88% -63.83% 113.64% -43.59% 27.87% -26.51% -
  Horiz. % 38.55% 40.96% 113.25% 53.01% 93.98% 73.49% 100.00%
DY 0.52 0.00 0.00 0.00 1.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.02% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 18.25 16.18 11.50 11.74 6.06 7.09 7.27 85.02%
  QoQ % 12.79% 40.70% -2.04% 93.73% -14.53% -2.48% -
  Horiz. % 251.03% 222.56% 158.18% 161.49% 83.36% 97.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 -
Price 2.2000 1.7600 1.6400 2.9700 2.5000 1.6900 1.6500 -
P/RPS 44.39 37.10 32.86 21.06 18.41 13.28 12.64 131.57%
  QoQ % 19.65% 12.90% 56.03% 14.39% 38.63% 5.06% -
  Horiz. % 351.19% 293.51% 259.97% 166.61% 145.65% 105.06% 100.00%
P/EPS 314.29 288.52 151.85 212.14 161.29 170.71 125.00 85.22%
  QoQ % 8.93% 90.00% -28.42% 31.53% -5.52% 36.57% -
  Horiz. % 251.43% 230.82% 121.48% 169.71% 129.03% 136.57% 100.00%
EY 0.32 0.35 0.66 0.47 0.62 0.59 0.80 -45.80%
  QoQ % -8.57% -46.97% 40.43% -24.19% 5.08% -26.25% -
  Horiz. % 40.00% 43.75% 82.50% 58.75% 77.50% 73.75% 100.00%
DY 0.51 0.00 0.00 0.00 0.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 18.33 16.00 16.40 11.00 7.58 7.35 7.50 81.74%
  QoQ % 14.56% -2.44% 49.09% 45.12% 3.13% -2.00% -
  Horiz. % 244.40% 213.33% 218.67% 146.67% 101.07% 98.00% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS