Highlights

[GDEX] QoQ Quarter Result on 2019-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -51.85%    YoY -     -26.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 87,392 83,040 82,289 77,969 82,809 74,509 74,360 11.33%
  QoQ % 5.24% 0.91% 5.54% -5.84% 11.14% 0.20% -
  Horiz. % 117.53% 111.67% 110.66% 104.85% 111.36% 100.20% 100.00%
PBT 7,640 6,654 4,142 4,258 14,613 9,362 14,071 -33.37%
  QoQ % 14.82% 60.65% -2.72% -70.86% 56.09% -33.47% -
  Horiz. % 54.30% 47.29% 29.44% 30.26% 103.85% 66.53% 100.00%
Tax -1,772 -1,893 5,745 1,167 -3,927 -2,890 -7,549 -61.85%
  QoQ % 6.39% -132.95% 392.29% 129.72% -35.88% 61.72% -
  Horiz. % 23.47% 25.08% -76.10% -15.46% 52.02% 38.28% 100.00%
NP 5,868 4,761 9,887 5,425 10,686 6,472 6,522 -6.78%
  QoQ % 23.25% -51.85% 82.25% -49.23% 65.11% -0.77% -
  Horiz. % 89.97% 73.00% 151.59% 83.18% 163.85% 99.23% 100.00%
NP to SH 5,868 4,761 9,887 5,425 10,686 6,472 6,522 -6.78%
  QoQ % 23.25% -51.85% 82.25% -49.23% 65.11% -0.77% -
  Horiz. % 89.97% 73.00% 151.59% 83.18% 163.85% 99.23% 100.00%
Tax Rate 23.19 % 28.45 % -138.70 % -27.41 % 26.87 % 30.87 % 53.65 % -42.74%
  QoQ % -18.49% 120.51% -406.02% -202.01% -12.96% -42.46% -
  Horiz. % 43.22% 53.03% -258.53% -51.09% 50.08% 57.54% 100.00%
Total Cost 81,524 78,279 72,402 72,544 72,123 68,037 67,838 13.00%
  QoQ % 4.15% 8.12% -0.20% 0.58% 6.01% 0.29% -
  Horiz. % 120.17% 115.39% 106.73% 106.94% 106.32% 100.29% 100.00%
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
  QoQ % -4.79% 16.82% -13.81% 0.00% 10.88% 1.76% -
  Horiz. % 108.17% 113.61% 97.25% 112.83% 112.83% 101.76% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 13,581 - - - 11,172 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 80.19% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
  QoQ % -4.79% 16.82% -13.81% 0.00% 10.88% 1.76% -
  Horiz. % 108.17% 113.61% 97.25% 112.83% 112.83% 101.76% 100.00%
NOSH 5,371,218 5,641,388 5,432,647 5,602,624 5,602,624 5,684,429 5,586,223 -2.58%
  QoQ % -4.79% 3.84% -3.03% 0.00% -1.44% 1.76% -
  Horiz. % 96.15% 100.99% 97.25% 100.29% 100.29% 101.76% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.71 % 5.73 % 12.01 % 6.96 % 12.90 % 8.69 % 8.77 % -16.31%
  QoQ % 17.10% -52.29% 72.56% -46.05% 48.45% -0.91% -
  Horiz. % 76.51% 65.34% 136.94% 79.36% 147.09% 99.09% 100.00%
ROE 1.21 % 0.94 % 2.27 % 1.08 % 2.12 % 1.42 % 1.46 % -11.74%
  QoQ % 28.72% -58.59% 110.19% -49.06% 49.30% -2.74% -
  Horiz. % 82.88% 64.38% 155.48% 73.97% 145.21% 97.26% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.63 1.47 1.51 1.39 1.48 1.31 1.33 14.48%
  QoQ % 10.88% -2.65% 8.63% -6.08% 12.98% -1.50% -
  Horiz. % 122.56% 110.53% 113.53% 104.51% 111.28% 98.50% 100.00%
EPS 0.10 0.08 0.18 0.10 0.19 0.12 0.12 -11.42%
  QoQ % 25.00% -55.56% 80.00% -47.37% 58.33% 0.00% -
  Horiz. % 83.33% 66.67% 150.00% 83.33% 158.33% 100.00% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0900 0.0900 0.0800 0.0900 0.0900 0.0800 0.0800 8.15%
  QoQ % 0.00% 12.50% -11.11% 0.00% 12.50% 0.00% -
  Horiz. % 112.50% 112.50% 100.00% 112.50% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.55 1.47 1.46 1.38 1.47 1.32 1.32 11.27%
  QoQ % 5.44% 0.68% 5.80% -6.12% 11.36% 0.00% -
  Horiz. % 117.42% 111.36% 110.61% 104.55% 111.36% 100.00% 100.00%
EPS 0.10 0.08 0.18 0.10 0.19 0.11 0.12 -11.42%
  QoQ % 25.00% -55.56% 80.00% -47.37% 72.73% -8.33% -
  Horiz. % 83.33% 66.67% 150.00% 83.33% 158.33% 91.67% 100.00%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0857 0.0900 0.0770 0.0894 0.0894 0.0806 0.0792 5.38%
  QoQ % -4.78% 16.88% -13.87% 0.00% 10.92% 1.77% -
  Horiz. % 108.21% 113.64% 97.22% 112.88% 112.88% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2700 0.2850 0.2650 0.3450 0.2650 0.4200 0.4050 -
P/RPS 16.59 19.36 17.50 24.79 17.93 32.04 30.43 -33.19%
  QoQ % -14.31% 10.63% -29.41% 38.26% -44.04% 5.29% -
  Horiz. % 54.52% 63.62% 57.51% 81.47% 58.92% 105.29% 100.00%
P/EPS 247.14 337.70 145.61 356.30 138.94 368.89 346.89 -20.18%
  QoQ % -26.82% 131.92% -59.13% 156.44% -62.34% 6.34% -
  Horiz. % 71.24% 97.35% 41.98% 102.71% 40.05% 106.34% 100.00%
EY 0.40 0.30 0.69 0.28 0.72 0.27 0.29 23.84%
  QoQ % 33.33% -56.52% 146.43% -61.11% 166.67% -6.90% -
  Horiz. % 137.93% 103.45% 237.93% 96.55% 248.28% 93.10% 100.00%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 191.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.00 3.17 3.31 3.83 2.94 5.25 5.06 -29.36%
  QoQ % -5.36% -4.23% -13.58% 30.27% -44.00% 3.75% -
  Horiz. % 59.29% 62.65% 65.42% 75.69% 58.10% 103.75% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 -
Price 0.2400 0.2850 0.2750 0.2800 0.3050 0.3000 0.4200 -
P/RPS 14.75 19.36 18.16 20.12 20.64 22.89 31.55 -39.68%
  QoQ % -23.81% 6.61% -9.74% -2.52% -9.83% -27.45% -
  Horiz. % 46.75% 61.36% 57.56% 63.77% 65.42% 72.55% 100.00%
P/EPS 219.68 337.70 151.11 289.17 159.91 263.49 359.74 -27.96%
  QoQ % -34.95% 123.48% -47.74% 80.83% -39.31% -26.76% -
  Horiz. % 61.07% 93.87% 42.01% 80.38% 44.45% 73.24% 100.00%
EY 0.46 0.30 0.66 0.35 0.63 0.38 0.28 39.10%
  QoQ % 53.33% -54.55% 88.57% -44.44% 65.79% 35.71% -
  Horiz. % 164.29% 107.14% 235.71% 125.00% 225.00% 135.71% 100.00%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 189.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.67 3.17 3.44 3.11 3.39 3.75 5.25 -36.21%
  QoQ % -15.77% -7.85% 10.61% -8.26% -9.60% -28.57% -
  Horiz. % 50.86% 60.38% 65.52% 59.24% 64.57% 71.43% 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