Highlights

[GDEX] QoQ Quarter Result on 2009-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 10-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     15.10%    YoY -     80.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,324 21,386 20,495 20,219 19,739 17,578 17,883 12.44%
  QoQ % -0.29% 4.35% 1.37% 2.43% 12.29% -1.71% -
  Horiz. % 119.24% 119.59% 114.61% 113.06% 110.38% 98.29% 100.00%
PBT 1,736 3,316 1,645 1,757 1,540 1,061 271 244.53%
  QoQ % -47.65% 101.58% -6.37% 14.09% 45.15% 291.51% -
  Horiz. % 640.59% 1,223.62% 607.01% 648.34% 568.27% 391.51% 100.00%
Tax -495 -960 -398 -499 -447 -715 -132 141.18%
  QoQ % 48.44% -141.21% 20.24% -11.63% 37.48% -441.67% -
  Horiz. % 375.00% 727.27% 301.52% 378.03% 338.64% 541.67% 100.00%
NP 1,241 2,356 1,247 1,258 1,093 346 139 329.79%
  QoQ % -47.33% 88.93% -0.87% 15.10% 215.90% 148.92% -
  Horiz. % 892.81% 1,694.96% 897.12% 905.04% 786.33% 248.92% 100.00%
NP to SH 1,241 2,356 1,247 1,258 1,093 346 139 329.79%
  QoQ % -47.33% 88.93% -0.87% 15.10% 215.90% 148.92% -
  Horiz. % 892.81% 1,694.96% 897.12% 905.04% 786.33% 248.92% 100.00%
Tax Rate 28.51 % 28.95 % 24.19 % 28.40 % 29.03 % 67.39 % 48.71 % -30.01%
  QoQ % -1.52% 19.68% -14.82% -2.17% -56.92% 38.35% -
  Horiz. % 58.53% 59.43% 49.66% 58.30% 59.60% 138.35% 100.00%
Total Cost 20,083 19,030 19,248 18,961 18,646 17,232 17,744 8.60%
  QoQ % 5.53% -1.13% 1.51% 1.69% 8.21% -2.89% -
  Horiz. % 113.18% 107.25% 108.48% 106.86% 105.08% 97.11% 100.00%
Net Worth 43,952 41,085 41,566 41,077 41,638 39,599 41,700 3.57%
  QoQ % 6.98% -1.16% 1.19% -1.35% 5.15% -5.04% -
  Horiz. % 105.40% 98.53% 99.68% 98.51% 99.85% 94.96% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,567 - - - 2,639 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 108.99 % - % - % - % 763.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.28% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,952 41,085 41,566 41,077 41,638 39,599 41,700 3.57%
  QoQ % 6.98% -1.16% 1.19% -1.35% 5.15% -5.04% -
  Horiz. % 105.40% 98.53% 99.68% 98.51% 99.85% 94.96% 100.00%
NOSH 258,541 256,781 259,791 256,734 260,238 263,999 277,999 -4.72%
  QoQ % 0.69% -1.16% 1.19% -1.35% -1.42% -5.04% -
  Horiz. % 93.00% 92.37% 93.45% 92.35% 93.61% 94.96% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.82 % 11.02 % 6.08 % 6.22 % 5.54 % 1.97 % 0.78 % 281.38%
  QoQ % -47.19% 81.25% -2.25% 12.27% 181.22% 152.56% -
  Horiz. % 746.15% 1,412.82% 779.49% 797.44% 710.26% 252.56% 100.00%
ROE 2.82 % 5.73 % 3.00 % 3.06 % 2.63 % 0.87 % 0.33 % 317.44%
  QoQ % -50.79% 91.00% -1.96% 16.35% 202.30% 163.64% -
  Horiz. % 854.55% 1,736.36% 909.09% 927.27% 796.97% 263.64% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.25 8.33 7.89 7.88 7.58 6.66 6.43 18.06%
  QoQ % -0.96% 5.58% 0.13% 3.96% 13.81% 3.58% -
  Horiz. % 128.30% 129.55% 122.71% 122.55% 117.88% 103.58% 100.00%
EPS 0.48 0.92 0.48 0.49 0.42 0.13 0.05 351.08%
  QoQ % -47.83% 91.67% -2.04% 16.67% 223.08% 160.00% -
  Horiz. % 960.00% 1,840.00% 960.00% 980.00% 840.00% 260.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1700 0.1600 0.1600 0.1600 0.1600 0.1500 0.1500 8.69%
  QoQ % 6.25% 0.00% 0.00% 0.00% 6.67% 0.00% -
  Horiz. % 113.33% 106.67% 106.67% 106.67% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.38 0.38 0.36 0.36 0.35 0.31 0.32 12.13%
  QoQ % 0.00% 5.56% 0.00% 2.86% 12.90% -3.12% -
  Horiz. % 118.75% 118.75% 112.50% 112.50% 109.38% 96.88% 100.00%
EPS 0.02 0.04 0.02 0.02 0.02 0.01 0.00 -
  QoQ % -50.00% 100.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 400.00% 200.00% 200.00% 200.00% 100.00% -
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0078 0.0073 0.0074 0.0073 0.0074 0.0070 0.0074 3.57%
  QoQ % 6.85% -1.35% 1.37% -1.35% 5.71% -5.41% -
  Horiz. % 105.41% 98.65% 100.00% 98.65% 100.00% 94.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6200 0.4500 0.5500 0.5000 0.4100 0.4600 0.4300 -
P/RPS 7.52 5.40 6.97 6.35 5.41 6.91 6.68 8.21%
  QoQ % 39.26% -22.53% 9.76% 17.38% -21.71% 3.44% -
  Horiz. % 112.57% 80.84% 104.34% 95.06% 80.99% 103.44% 100.00%
P/EPS 129.17 49.05 114.58 102.04 97.62 350.98 860.00 -71.71%
  QoQ % 163.34% -57.19% 12.29% 4.53% -72.19% -59.19% -
  Horiz. % 15.02% 5.70% 13.32% 11.87% 11.35% 40.81% 100.00%
EY 0.77 2.04 0.87 0.98 1.02 0.28 0.12 244.92%
  QoQ % -62.25% 134.48% -11.22% -3.92% 264.29% 133.33% -
  Horiz. % 641.67% 1,700.00% 725.00% 816.67% 850.00% 233.33% 100.00%
DY 0.00 2.22 0.00 0.00 0.00 2.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.30% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.65 2.81 3.44 3.13 2.56 3.07 2.87 17.37%
  QoQ % 29.89% -18.31% 9.90% 22.27% -16.61% 6.97% -
  Horiz. % 127.18% 97.91% 119.86% 109.06% 89.20% 106.97% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 21/05/09 -
Price 0.6300 0.5100 0.4800 0.6600 0.5500 0.6000 0.4500 -
P/RPS 7.64 6.12 6.08 8.38 7.25 9.01 7.00 6.00%
  QoQ % 24.84% 0.66% -27.45% 15.59% -19.53% 28.71% -
  Horiz. % 109.14% 87.43% 86.86% 119.71% 103.57% 128.71% 100.00%
P/EPS 131.25 55.59 100.00 134.69 130.95 457.80 900.00 -72.26%
  QoQ % 136.10% -44.41% -25.76% 2.86% -71.40% -49.13% -
  Horiz. % 14.58% 6.18% 11.11% 14.97% 14.55% 50.87% 100.00%
EY 0.76 1.80 1.00 0.74 0.76 0.22 0.11 262.33%
  QoQ % -57.78% 80.00% 35.14% -2.63% 245.45% 100.00% -
  Horiz. % 690.91% 1,636.36% 909.09% 672.73% 690.91% 200.00% 100.00%
DY 0.00 1.96 0.00 0.00 0.00 1.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.37% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.71 3.19 3.00 4.13 3.44 4.00 3.00 15.20%
  QoQ % 16.30% 6.33% -27.36% 20.06% -14.00% 33.33% -
  Horiz. % 123.67% 106.33% 100.00% 137.67% 114.67% 133.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS