Highlights

[GDEX] QoQ Quarter Result on 2017-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -31.43%    YoY -     -2.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 74,360 73,402 76,459 68,767 64,867 61,477 66,149 8.14%
  QoQ % 1.31% -4.00% 11.19% 6.01% 5.51% -7.06% -
  Horiz. % 112.41% 110.96% 115.59% 103.96% 98.06% 92.94% 100.00%
PBT 14,071 9,192 12,023 9,321 14,630 9,364 10,860 18.91%
  QoQ % 53.08% -23.55% 28.99% -36.29% 56.24% -13.78% -
  Horiz. % 129.57% 84.64% 110.71% 85.83% 134.71% 86.22% 100.00%
Tax -7,549 -6,570 -5,434 -1,427 -3,117 -1,353 -1,661 175.14%
  QoQ % -14.90% -20.91% -280.80% 54.22% -130.38% 18.54% -
  Horiz. % 454.49% 395.54% 327.15% 85.91% 187.66% 81.46% 100.00%
NP 6,522 2,622 6,589 7,894 11,513 8,011 9,199 -20.54%
  QoQ % 148.74% -60.21% -16.53% -31.43% 43.71% -12.91% -
  Horiz. % 70.90% 28.50% 71.63% 85.81% 125.15% 87.09% 100.00%
NP to SH 6,522 2,622 6,589 7,894 11,513 8,011 9,199 -20.54%
  QoQ % 148.74% -60.21% -16.53% -31.43% 43.71% -12.91% -
  Horiz. % 70.90% 28.50% 71.63% 85.81% 125.15% 87.09% 100.00%
Tax Rate 53.65 % 71.48 % 45.20 % 15.31 % 21.31 % 14.45 % 15.29 % 131.44%
  QoQ % -24.94% 58.14% 195.23% -28.16% 47.47% -5.49% -
  Horiz. % 350.88% 467.50% 295.62% 100.13% 139.37% 94.51% 100.00%
Total Cost 67,838 70,780 69,870 60,873 53,354 53,466 56,950 12.41%
  QoQ % -4.16% 1.30% 14.78% 14.09% -0.21% -6.12% -
  Horiz. % 119.12% 124.28% 122.69% 106.89% 93.69% 93.88% 100.00%
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 398,165 8.02%
  QoQ % -0.10% 0.28% 0.00% 0.00% 7.07% 4.64% -
  Horiz. % 112.24% 112.35% 112.04% 112.04% 112.04% 104.64% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,172 - - - 13,940 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.14% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 171.30 % - % - % - % 121.09 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 398,165 8.02%
  QoQ % -0.10% 0.28% 0.00% 0.00% 7.07% 4.64% -
  Horiz. % 112.24% 112.35% 112.04% 112.04% 112.04% 104.64% 100.00%
NOSH 5,586,223 5,591,659 5,576,236 5,576,236 5,576,236 1,388,747 1,372,985 155.52%
  QoQ % -0.10% 0.28% 0.00% 0.00% 301.53% 1.15% -
  Horiz. % 406.87% 407.26% 406.14% 406.14% 406.14% 101.15% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.77 % 3.57 % 8.62 % 11.48 % 17.75 % 13.03 % 13.91 % -26.53%
  QoQ % 145.66% -58.58% -24.91% -35.32% 36.22% -6.33% -
  Horiz. % 63.05% 25.66% 61.97% 82.53% 127.61% 93.67% 100.00%
ROE 1.46 % 0.59 % 1.48 % 1.77 % 2.58 % 1.92 % 2.31 % -26.41%
  QoQ % 147.46% -60.14% -16.38% -31.40% 34.38% -16.88% -
  Horiz. % 63.20% 25.54% 64.07% 76.62% 111.69% 83.12% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.33 1.31 1.37 1.23 1.16 4.43 4.82 -57.72%
  QoQ % 1.53% -4.38% 11.38% 6.03% -73.81% -8.09% -
  Horiz. % 27.59% 27.18% 28.42% 25.52% 24.07% 91.91% 100.00%
EPS 0.12 0.05 0.12 0.14 0.21 0.58 0.67 -68.33%
  QoQ % 140.00% -58.33% -14.29% -33.33% -63.79% -13.43% -
  Horiz. % 17.91% 7.46% 17.91% 20.90% 31.34% 86.57% 100.00%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0800 0.0800 0.0800 0.0800 0.0800 0.3000 0.2900 -57.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.33% 3.45% -
  Horiz. % 27.59% 27.59% 27.59% 27.59% 27.59% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.32 1.30 1.36 1.22 1.15 1.09 1.17 8.40%
  QoQ % 1.54% -4.41% 11.48% 6.09% 5.50% -6.84% -
  Horiz. % 112.82% 111.11% 116.24% 104.27% 98.29% 93.16% 100.00%
EPS 0.12 0.05 0.12 0.14 0.20 0.14 0.16 -17.50%
  QoQ % 140.00% -58.33% -14.29% -30.00% 42.86% -12.50% -
  Horiz. % 75.00% 31.25% 75.00% 87.50% 125.00% 87.50% 100.00%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0792 0.0793 0.0791 0.0791 0.0791 0.0739 0.0706 7.99%
  QoQ % -0.13% 0.25% 0.00% 0.00% 7.04% 4.67% -
  Horiz. % 112.18% 112.32% 112.04% 112.04% 112.04% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.4050 0.5250 0.6050 0.6350 0.6250 2.0500 1.6900 -
P/RPS 30.43 39.99 44.12 51.49 53.73 46.31 35.08 -9.07%
  QoQ % -23.91% -9.36% -14.31% -4.17% 16.02% 32.01% -
  Horiz. % 86.74% 114.00% 125.77% 146.78% 153.16% 132.01% 100.00%
P/EPS 346.89 1,119.61 512.01 448.56 302.71 355.38 252.24 23.74%
  QoQ % -69.02% 118.67% 14.15% 48.18% -14.82% 40.89% -
  Horiz. % 137.52% 443.87% 202.99% 177.83% 120.01% 140.89% 100.00%
EY 0.29 0.09 0.20 0.22 0.33 0.28 0.40 -19.34%
  QoQ % 222.22% -55.00% -9.09% -33.33% 17.86% -30.00% -
  Horiz. % 72.50% 22.50% 50.00% 55.00% 82.50% 70.00% 100.00%
DY 0.49 0.00 0.00 0.00 0.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.06 6.56 7.56 7.94 7.81 6.83 5.83 -9.03%
  QoQ % -22.87% -13.23% -4.79% 1.66% 14.35% 17.15% -
  Horiz. % 86.79% 112.52% 129.67% 136.19% 133.96% 117.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 -
Price 0.4200 0.5250 0.6200 0.6300 0.6800 3.0300 1.5900 -
P/RPS 31.55 39.99 45.22 51.09 58.46 68.45 33.00 -2.96%
  QoQ % -21.11% -11.57% -11.49% -12.61% -14.59% 107.42% -
  Horiz. % 95.61% 121.18% 137.03% 154.82% 177.15% 207.42% 100.00%
P/EPS 359.74 1,119.61 524.70 445.03 329.35 525.27 237.31 32.06%
  QoQ % -67.87% 113.38% 17.90% 35.12% -37.30% 121.34% -
  Horiz. % 151.59% 471.79% 221.10% 187.53% 138.78% 221.34% 100.00%
EY 0.28 0.09 0.19 0.22 0.30 0.19 0.42 -23.74%
  QoQ % 211.11% -52.63% -13.64% -26.67% 57.89% -54.76% -
  Horiz. % 66.67% 21.43% 45.24% 52.38% 71.43% 45.24% 100.00%
DY 0.48 0.00 0.00 0.00 0.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.25 6.56 7.75 7.88 8.50 10.10 5.48 -2.83%
  QoQ % -19.97% -15.35% -1.65% -7.29% -15.84% 84.31% -
  Horiz. % 95.80% 119.71% 141.42% 143.80% 155.11% 184.31% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers