Highlights

[GDEX] QoQ Quarter Result on 2018-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -0.77%    YoY -     -18.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 82,289 77,969 82,809 74,509 74,360 73,402 76,459 5.03%
  QoQ % 5.54% -5.84% 11.14% 0.20% 1.31% -4.00% -
  Horiz. % 107.62% 101.97% 108.31% 97.45% 97.25% 96.00% 100.00%
PBT 4,142 4,258 14,613 9,362 14,071 9,192 12,023 -50.95%
  QoQ % -2.72% -70.86% 56.09% -33.47% 53.08% -23.55% -
  Horiz. % 34.45% 35.42% 121.54% 77.87% 117.03% 76.45% 100.00%
Tax 5,745 1,167 -3,927 -2,890 -7,549 -6,570 -5,434 -
  QoQ % 392.29% 129.72% -35.88% 61.72% -14.90% -20.91% -
  Horiz. % -105.72% -21.48% 72.27% 53.18% 138.92% 120.91% 100.00%
NP 9,887 5,425 10,686 6,472 6,522 2,622 6,589 31.17%
  QoQ % 82.25% -49.23% 65.11% -0.77% 148.74% -60.21% -
  Horiz. % 150.05% 82.33% 162.18% 98.22% 98.98% 39.79% 100.00%
NP to SH 9,887 5,425 10,686 6,472 6,522 2,622 6,589 31.17%
  QoQ % 82.25% -49.23% 65.11% -0.77% 148.74% -60.21% -
  Horiz. % 150.05% 82.33% 162.18% 98.22% 98.98% 39.79% 100.00%
Tax Rate -138.70 % -27.41 % 26.87 % 30.87 % 53.65 % 71.48 % 45.20 % -
  QoQ % -406.02% -202.01% -12.96% -42.46% -24.94% 58.14% -
  Horiz. % -306.86% -60.64% 59.45% 68.30% 118.69% 158.14% 100.00%
Total Cost 72,402 72,544 72,123 68,037 67,838 70,780 69,870 2.41%
  QoQ % -0.20% 0.58% 6.01% 0.29% -4.16% 1.30% -
  Horiz. % 103.62% 103.83% 103.22% 97.38% 97.09% 101.30% 100.00%
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.73%
  QoQ % -13.81% 0.00% 10.88% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 113.03% 113.03% 101.94% 100.18% 100.28% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,581 - - - 11,172 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.56% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 137.37 % - % - % - % 171.30 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.19% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.73%
  QoQ % -13.81% 0.00% 10.88% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 113.03% 113.03% 101.94% 100.18% 100.28% 100.00%
NOSH 5,432,647 5,602,624 5,602,624 5,684,429 5,586,223 5,591,659 5,576,236 -1.73%
  QoQ % -3.03% 0.00% -1.44% 1.76% -0.10% 0.28% -
  Horiz. % 97.42% 100.47% 100.47% 101.94% 100.18% 100.28% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.01 % 6.96 % 12.90 % 8.69 % 8.77 % 3.57 % 8.62 % 24.82%
  QoQ % 72.56% -46.05% 48.45% -0.91% 145.66% -58.58% -
  Horiz. % 139.33% 80.74% 149.65% 100.81% 101.74% 41.42% 100.00%
ROE 2.27 % 1.08 % 2.12 % 1.42 % 1.46 % 0.59 % 1.48 % 33.10%
  QoQ % 110.19% -49.06% 49.30% -2.74% 147.46% -60.14% -
  Horiz. % 153.38% 72.97% 143.24% 95.95% 98.65% 39.86% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.51 1.39 1.48 1.31 1.33 1.31 1.37 6.72%
  QoQ % 8.63% -6.08% 12.98% -1.50% 1.53% -4.38% -
  Horiz. % 110.22% 101.46% 108.03% 95.62% 97.08% 95.62% 100.00%
EPS 0.18 0.10 0.19 0.12 0.12 0.05 0.12 31.13%
  QoQ % 80.00% -47.37% 58.33% 0.00% 140.00% -58.33% -
  Horiz. % 150.00% 83.33% 158.33% 100.00% 100.00% 41.67% 100.00%
DPS 0.25 0.00 0.00 0.00 0.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0800 0.0900 0.0900 0.0800 0.0800 0.0800 0.0800 -
  QoQ % -11.11% 0.00% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 112.50% 112.50% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.46 1.38 1.47 1.32 1.32 1.30 1.36 4.86%
  QoQ % 5.80% -6.12% 11.36% 0.00% 1.54% -4.41% -
  Horiz. % 107.35% 101.47% 108.09% 97.06% 97.06% 95.59% 100.00%
EPS 0.18 0.10 0.19 0.11 0.12 0.05 0.12 31.13%
  QoQ % 80.00% -47.37% 72.73% -8.33% 140.00% -58.33% -
  Horiz. % 150.00% 83.33% 158.33% 91.67% 100.00% 41.67% 100.00%
DPS 0.24 0.00 0.00 0.00 0.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0770 0.0894 0.0894 0.0806 0.0792 0.0793 0.0791 -1.78%
  QoQ % -13.87% 0.00% 10.92% 1.77% -0.13% 0.25% -
  Horiz. % 97.35% 113.02% 113.02% 101.90% 100.13% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2650 0.3450 0.2650 0.4200 0.4050 0.5250 0.6050 -
P/RPS 17.50 24.79 17.93 32.04 30.43 39.99 44.12 -46.11%
  QoQ % -29.41% 38.26% -44.04% 5.29% -23.91% -9.36% -
  Horiz. % 39.66% 56.19% 40.64% 72.62% 68.97% 90.64% 100.00%
P/EPS 145.61 356.30 138.94 368.89 346.89 1,119.61 512.01 -56.85%
  QoQ % -59.13% 156.44% -62.34% 6.34% -69.02% 118.67% -
  Horiz. % 28.44% 69.59% 27.14% 72.05% 67.75% 218.67% 100.00%
EY 0.69 0.28 0.72 0.27 0.29 0.09 0.20 128.84%
  QoQ % 146.43% -61.11% 166.67% -6.90% 222.22% -55.00% -
  Horiz. % 345.00% 140.00% 360.00% 135.00% 145.00% 45.00% 100.00%
DY 0.94 0.00 0.00 0.00 0.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.31 3.83 2.94 5.25 5.06 6.56 7.56 -42.43%
  QoQ % -13.58% 30.27% -44.00% 3.75% -22.87% -13.23% -
  Horiz. % 43.78% 50.66% 38.89% 69.44% 66.93% 86.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 -
Price 0.2750 0.2800 0.3050 0.3000 0.4200 0.5250 0.6200 -
P/RPS 18.16 20.12 20.64 22.89 31.55 39.99 45.22 -45.66%
  QoQ % -9.74% -2.52% -9.83% -27.45% -21.11% -11.57% -
  Horiz. % 40.16% 44.49% 45.64% 50.62% 69.77% 88.43% 100.00%
P/EPS 151.11 289.17 159.91 263.49 359.74 1,119.61 524.70 -56.49%
  QoQ % -47.74% 80.83% -39.31% -26.76% -67.87% 113.38% -
  Horiz. % 28.80% 55.11% 30.48% 50.22% 68.56% 213.38% 100.00%
EY 0.66 0.35 0.63 0.38 0.28 0.09 0.19 129.89%
  QoQ % 88.57% -44.44% 65.79% 35.71% 211.11% -52.63% -
  Horiz. % 347.37% 184.21% 331.58% 200.00% 147.37% 47.37% 100.00%
DY 0.91 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 189.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.44 3.11 3.39 3.75 5.25 6.56 7.75 -41.90%
  QoQ % 10.61% -8.26% -9.60% -28.57% -19.97% -15.35% -
  Horiz. % 44.39% 40.13% 43.74% 48.39% 67.74% 84.65% 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