Highlights

[GDEX] QoQ Quarter Result on 2015-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -33.76%    YoY -     26.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 58,862 53,944 55,485 51,466 51,823 51,089 50,098 11.36%
  QoQ % 9.12% -2.78% 7.81% -0.69% 1.44% 1.98% -
  Horiz. % 117.49% 107.68% 110.75% 102.73% 103.44% 101.98% 100.00%
PBT 15,437 8,327 9,239 7,180 10,404 7,274 8,006 54.98%
  QoQ % 85.38% -9.87% 28.68% -30.99% 43.03% -9.14% -
  Horiz. % 192.82% 104.01% 115.40% 89.68% 129.95% 90.86% 100.00%
Tax -2,418 -996 -1,435 -890 -908 -668 -795 110.07%
  QoQ % -142.77% 30.59% -61.24% 1.98% -35.93% 15.97% -
  Horiz. % 304.15% 125.28% 180.50% 111.95% 114.21% 84.03% 100.00%
NP 13,019 7,331 7,804 6,290 9,496 6,606 7,211 48.32%
  QoQ % 77.59% -6.06% 24.07% -33.76% 43.75% -8.39% -
  Horiz. % 180.54% 101.66% 108.22% 87.23% 131.69% 91.61% 100.00%
NP to SH 13,019 7,331 7,804 6,290 9,496 6,606 7,211 48.32%
  QoQ % 77.59% -6.06% 24.07% -33.76% 43.75% -8.39% -
  Horiz. % 180.54% 101.66% 108.22% 87.23% 131.69% 91.61% 100.00%
Tax Rate 15.66 % 11.96 % 15.53 % 12.40 % 8.73 % 9.18 % 9.93 % 35.52%
  QoQ % 30.94% -22.99% 25.24% 42.04% -4.90% -7.55% -
  Horiz. % 157.70% 120.44% 156.39% 124.87% 87.92% 92.45% 100.00%
Total Cost 45,843 46,613 47,681 45,176 42,327 44,483 42,887 4.55%
  QoQ % -1.65% -2.24% 5.54% 6.73% -4.85% 3.72% -
  Horiz. % 106.89% 108.69% 111.18% 105.34% 98.69% 103.72% 100.00%
Net Worth 387,800 359,885 161,034 147,999 133,577 132,119 111,598 129.59%
  QoQ % 7.76% 123.48% 8.81% 10.80% 1.10% 18.39% -
  Horiz. % 347.49% 322.48% 144.30% 132.62% 119.69% 118.39% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,850 - - - 12,143 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.05% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 106.38 % - % - % - % 127.88 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.19% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 387,800 359,885 161,034 147,999 133,577 132,119 111,598 129.59%
  QoQ % 7.76% 123.48% 8.81% 10.80% 1.10% 18.39% -
  Horiz. % 347.49% 322.48% 144.30% 132.62% 119.69% 118.39% 100.00%
NOSH 1,385,000 1,332,909 1,238,730 1,233,333 1,214,342 1,201,090 858,452 37.60%
  QoQ % 3.91% 7.60% 0.44% 1.56% 1.10% 39.91% -
  Horiz. % 161.34% 155.27% 144.30% 143.67% 141.46% 139.91% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.12 % 13.59 % 14.07 % 12.22 % 18.32 % 12.93 % 14.39 % 33.23%
  QoQ % 62.77% -3.41% 15.14% -33.30% 41.69% -10.15% -
  Horiz. % 153.72% 94.44% 97.78% 84.92% 127.31% 89.85% 100.00%
ROE 3.36 % 2.04 % 4.85 % 4.25 % 7.11 % 5.00 % 6.46 % -35.35%
  QoQ % 64.71% -57.94% 14.12% -40.23% 42.20% -22.60% -
  Horiz. % 52.01% 31.58% 75.08% 65.79% 110.06% 77.40% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.25 4.05 4.48 4.17 4.27 4.25 5.84 -19.11%
  QoQ % 4.94% -9.60% 7.43% -2.34% 0.47% -27.23% -
  Horiz. % 72.77% 69.35% 76.71% 71.40% 73.12% 72.77% 100.00%
EPS 0.94 0.55 0.63 0.51 0.79 0.55 0.84 7.79%
  QoQ % 70.91% -12.70% 23.53% -35.44% 43.64% -34.52% -
  Horiz. % 111.90% 65.48% 75.00% 60.71% 94.05% 65.48% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2800 0.2700 0.1300 0.1200 0.1100 0.1100 0.1300 66.86%
  QoQ % 3.70% 107.69% 8.33% 9.09% 0.00% -15.38% -
  Horiz. % 215.38% 207.69% 100.00% 92.31% 84.62% 84.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.04 0.96 0.98 0.91 0.92 0.91 0.89 10.95%
  QoQ % 8.33% -2.04% 7.69% -1.09% 1.10% 2.25% -
  Horiz. % 116.85% 107.87% 110.11% 102.25% 103.37% 102.25% 100.00%
EPS 0.23 0.13 0.14 0.11 0.17 0.12 0.13 46.33%
  QoQ % 76.92% -7.14% 27.27% -35.29% 41.67% -7.69% -
  Horiz. % 176.92% 100.00% 107.69% 84.62% 130.77% 92.31% 100.00%
DPS 0.25 0.00 0.00 0.00 0.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0687 0.0638 0.0285 0.0262 0.0237 0.0234 0.0198 129.36%
  QoQ % 7.68% 123.86% 8.78% 10.55% 1.28% 18.18% -
  Horiz. % 346.97% 322.22% 143.94% 132.32% 119.70% 118.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5400 1.5600 1.7300 1.1300 1.3700 1.6500 2.1000 -
P/RPS 36.24 38.55 38.62 27.08 32.10 38.79 35.98 0.48%
  QoQ % -5.99% -0.18% 42.61% -15.64% -17.25% 7.81% -
  Horiz. % 100.72% 107.14% 107.34% 75.26% 89.22% 107.81% 100.00%
P/EPS 163.83 283.64 274.60 221.57 175.19 300.00 250.00 -24.57%
  QoQ % -42.24% 3.29% 23.93% 26.47% -41.60% 20.00% -
  Horiz. % 65.53% 113.46% 109.84% 88.63% 70.08% 120.00% 100.00%
EY 0.61 0.35 0.36 0.45 0.57 0.33 0.40 32.52%
  QoQ % 74.29% -2.78% -20.00% -21.05% 72.73% -17.50% -
  Horiz. % 152.50% 87.50% 90.00% 112.50% 142.50% 82.50% 100.00%
DY 0.65 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.50 5.78 13.31 9.42 12.45 15.00 16.15 -51.26%
  QoQ % -4.84% -56.57% 41.30% -24.34% -17.00% -7.12% -
  Horiz. % 34.06% 35.79% 82.41% 58.33% 77.09% 92.88% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 -
Price 1.5100 1.5300 1.6600 1.5600 0.8650 1.5300 1.6100 -
P/RPS 35.53 37.80 37.06 37.38 20.27 35.97 27.59 18.38%
  QoQ % -6.01% 2.00% -0.86% 84.41% -43.65% 30.37% -
  Horiz. % 128.78% 137.01% 134.32% 135.48% 73.47% 130.37% 100.00%
P/EPS 160.64 278.18 263.49 305.88 110.62 278.18 191.67 -11.12%
  QoQ % -42.25% 5.58% -13.86% 176.51% -60.23% 45.13% -
  Horiz. % 83.81% 145.13% 137.47% 159.59% 57.71% 145.13% 100.00%
EY 0.62 0.36 0.38 0.33 0.90 0.36 0.52 12.45%
  QoQ % 72.22% -5.26% 15.15% -63.33% 150.00% -30.77% -
  Horiz. % 119.23% 69.23% 73.08% 63.46% 173.08% 69.23% 100.00%
DY 0.66 0.00 0.00 0.00 1.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.90% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.39 5.67 12.77 13.00 7.86 13.91 12.38 -42.59%
  QoQ % -4.94% -55.60% -1.77% 65.39% -43.49% 12.36% -
  Horiz. % 43.54% 45.80% 103.15% 105.01% 63.49% 112.36% 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 
Partners & Brokers