Highlights

[GDEX] QoQ Quarter Result on 2014-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -15.20%    YoY -     35.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 51,823 51,089 50,098 43,741 41,598 39,697 40,304 18.30%
  QoQ % 1.44% 1.98% 14.53% 5.15% 4.79% -1.51% -
  Horiz. % 128.58% 126.76% 124.30% 108.53% 103.21% 98.49% 100.00%
PBT 10,404 7,274 8,006 5,622 6,977 5,617 6,563 36.07%
  QoQ % 43.03% -9.14% 42.40% -19.42% 24.21% -14.41% -
  Horiz. % 158.53% 110.83% 121.99% 85.66% 106.31% 85.59% 100.00%
Tax -908 -668 -795 -639 -1,101 -513 2,159 -
  QoQ % -35.93% 15.97% -24.41% 41.96% -114.62% -123.76% -
  Horiz. % -42.06% -30.94% -36.82% -29.60% -51.00% -23.76% 100.00%
NP 9,496 6,606 7,211 4,983 5,876 5,104 8,722 5.85%
  QoQ % 43.75% -8.39% 44.71% -15.20% 15.13% -41.48% -
  Horiz. % 108.87% 75.74% 82.68% 57.13% 67.37% 58.52% 100.00%
NP to SH 9,496 6,606 7,211 4,983 5,876 5,104 8,722 5.85%
  QoQ % 43.75% -8.39% 44.71% -15.20% 15.13% -41.48% -
  Horiz. % 108.87% 75.74% 82.68% 57.13% 67.37% 58.52% 100.00%
Tax Rate 8.73 % 9.18 % 9.93 % 11.37 % 15.78 % 9.13 % -32.90 % -
  QoQ % -4.90% -7.55% -12.66% -27.95% 72.84% 127.75% -
  Horiz. % -26.53% -27.90% -30.18% -34.56% -47.96% -27.75% 100.00%
Total Cost 42,327 44,483 42,887 38,758 35,722 34,593 31,582 21.62%
  QoQ % -4.85% 3.72% 10.65% 8.50% 3.26% 9.53% -
  Horiz. % 134.02% 140.85% 135.80% 122.72% 113.11% 109.53% 100.00%
Net Worth 133,577 132,119 111,598 101,349 100,731 92,039 80,759 39.99%
  QoQ % 1.10% 18.39% 10.11% 0.61% 9.44% 13.97% -
  Horiz. % 165.40% 163.60% 138.19% 125.50% 124.73% 113.97% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,143 - - - 9,485 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 127.88 % - % - % - % 161.43 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.22% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 133,577 132,119 111,598 101,349 100,731 92,039 80,759 39.99%
  QoQ % 1.10% 18.39% 10.11% 0.61% 9.44% 13.97% -
  Horiz. % 165.40% 163.60% 138.19% 125.50% 124.73% 113.97% 100.00%
NOSH 1,214,342 1,201,090 858,452 844,576 839,428 836,721 807,592 31.35%
  QoQ % 1.10% 39.91% 1.64% 0.61% 0.32% 3.61% -
  Horiz. % 150.37% 148.72% 106.30% 104.58% 103.94% 103.61% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.32 % 12.93 % 14.39 % 11.39 % 14.13 % 12.86 % 21.64 % -10.54%
  QoQ % 41.69% -10.15% 26.34% -19.39% 9.88% -40.57% -
  Horiz. % 84.66% 59.75% 66.50% 52.63% 65.30% 59.43% 100.00%
ROE 7.11 % 5.00 % 6.46 % 4.92 % 5.83 % 5.55 % 10.80 % -24.38%
  QoQ % 42.20% -22.60% 31.30% -15.61% 5.05% -48.61% -
  Horiz. % 65.83% 46.30% 59.81% 45.56% 53.98% 51.39% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.27 4.25 5.84 5.18 4.96 4.74 4.99 -9.89%
  QoQ % 0.47% -27.23% 12.74% 4.44% 4.64% -5.01% -
  Horiz. % 85.57% 85.17% 117.03% 103.81% 99.40% 94.99% 100.00%
EPS 0.79 0.55 0.84 0.59 0.53 0.61 1.08 -18.86%
  QoQ % 43.64% -34.52% 42.37% 11.32% -13.11% -43.52% -
  Horiz. % 73.15% 50.93% 77.78% 54.63% 49.07% 56.48% 100.00%
DPS 1.00 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. % 88.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1100 0.1100 0.1300 0.1200 0.1200 0.1100 0.1000 6.58%
  QoQ % 0.00% -15.38% 8.33% 0.00% 9.09% 10.00% -
  Horiz. % 110.00% 110.00% 130.00% 120.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.92 0.91 0.89 0.78 0.74 0.70 0.71 18.91%
  QoQ % 1.10% 2.25% 14.10% 5.41% 5.71% -1.41% -
  Horiz. % 129.58% 128.17% 125.35% 109.86% 104.23% 98.59% 100.00%
EPS 0.17 0.12 0.13 0.09 0.10 0.09 0.15 8.73%
  QoQ % 41.67% -7.69% 44.44% -10.00% 11.11% -40.00% -
  Horiz. % 113.33% 80.00% 86.67% 60.00% 66.67% 60.00% 100.00%
DPS 0.22 0.00 0.00 0.00 0.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0237 0.0234 0.0198 0.0180 0.0179 0.0163 0.0143 40.18%
  QoQ % 1.28% 18.18% 10.00% 0.56% 9.82% 13.99% -
  Horiz. % 165.73% 163.64% 138.46% 125.87% 125.17% 113.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3700 1.6500 2.1000 2.0300 2.1900 1.7800 1.1500 -
P/RPS 32.10 38.79 35.98 39.20 44.19 37.52 23.04 24.82%
  QoQ % -17.25% 7.81% -8.21% -11.29% 17.78% 62.85% -
  Horiz. % 139.32% 168.36% 156.16% 170.14% 191.80% 162.85% 100.00%
P/EPS 175.19 300.00 250.00 344.07 312.86 291.80 106.48 39.49%
  QoQ % -41.60% 20.00% -27.34% 9.98% 7.22% 174.04% -
  Horiz. % 164.53% 281.74% 234.79% 323.13% 293.82% 274.04% 100.00%
EY 0.57 0.33 0.40 0.29 0.32 0.34 0.94 -28.42%
  QoQ % 72.73% -17.50% 37.93% -9.38% -5.88% -63.83% -
  Horiz. % 60.64% 35.11% 42.55% 30.85% 34.04% 36.17% 100.00%
DY 0.73 0.00 0.00 0.00 0.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 12.45 15.00 16.15 16.92 18.25 16.18 11.50 5.45%
  QoQ % -17.00% -7.12% -4.55% -7.29% 12.79% 40.70% -
  Horiz. % 108.26% 130.43% 140.43% 147.13% 158.70% 140.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 -
Price 0.8650 1.5300 1.6100 2.1200 2.2000 1.7600 1.6400 -
P/RPS 20.27 35.97 27.59 40.93 44.39 37.10 32.86 -27.60%
  QoQ % -43.65% 30.37% -32.59% -7.79% 19.65% 12.90% -
  Horiz. % 61.69% 109.46% 83.96% 124.56% 135.09% 112.90% 100.00%
P/EPS 110.62 278.18 191.67 359.32 314.29 288.52 151.85 -19.09%
  QoQ % -60.23% 45.13% -46.66% 14.33% 8.93% 90.00% -
  Horiz. % 72.85% 183.19% 126.22% 236.63% 206.97% 190.00% 100.00%
EY 0.90 0.36 0.52 0.28 0.32 0.35 0.66 23.04%
  QoQ % 150.00% -30.77% 85.71% -12.50% -8.57% -46.97% -
  Horiz. % 136.36% 54.55% 78.79% 42.42% 48.48% 53.03% 100.00%
DY 1.16 0.00 0.00 0.00 0.51 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.45% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.86 13.91 12.38 17.67 18.33 16.00 16.40 -38.84%
  QoQ % -43.49% 12.36% -29.94% -3.60% 14.56% -2.44% -
  Horiz. % 47.93% 84.82% 75.49% 107.74% 111.77% 97.56% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers