Highlights

[GDEX] QoQ Quarter Result on 2012-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -1.00%    YoY -     64.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,104 35,650 33,254 34,244 32,006 31,405 28,769 18.47%
  QoQ % 4.08% 7.21% -2.89% 6.99% 1.91% 9.16% -
  Horiz. % 128.97% 123.92% 115.59% 119.03% 111.25% 109.16% 100.00%
PBT 5,115 5,948 3,536 4,890 4,881 4,196 2,921 45.23%
  QoQ % -14.00% 68.21% -27.69% 0.18% 16.33% 43.65% -
  Horiz. % 175.11% 203.63% 121.05% 167.41% 167.10% 143.65% 100.00%
Tax -1,432 -1,879 -950 -1,427 -1,383 -1,254 -807 46.52%
  QoQ % 23.79% -97.79% 33.43% -3.18% -10.29% -55.39% -
  Horiz. % 177.45% 232.84% 117.72% 176.83% 171.38% 155.39% 100.00%
NP 3,683 4,069 2,586 3,463 3,498 2,942 2,114 44.74%
  QoQ % -9.49% 57.35% -25.32% -1.00% 18.90% 39.17% -
  Horiz. % 174.22% 192.48% 122.33% 163.81% 165.47% 139.17% 100.00%
NP to SH 3,683 4,069 2,586 3,463 3,498 2,942 2,114 44.74%
  QoQ % -9.49% 57.35% -25.32% -1.00% 18.90% 39.17% -
  Horiz. % 174.22% 192.48% 122.33% 163.81% 165.47% 139.17% 100.00%
Tax Rate 28.00 % 31.59 % 26.87 % 29.18 % 28.33 % 29.89 % 27.63 % 0.89%
  QoQ % -11.36% 17.57% -7.92% 3.00% -5.22% 8.18% -
  Horiz. % 101.34% 114.33% 97.25% 105.61% 102.53% 108.18% 100.00%
Total Cost 33,421 31,581 30,668 30,781 28,508 28,463 26,655 16.26%
  QoQ % 5.83% 2.98% -0.37% 7.97% 0.16% 6.78% -
  Horiz. % 125.38% 118.48% 115.06% 115.48% 106.95% 106.78% 100.00%
Net Worth 71,029 86,630 60,078 57,716 57,429 51,614 48,982 28.08%
  QoQ % -18.01% 44.19% 4.09% 0.50% 11.27% 5.37% -
  Horiz. % 145.01% 176.86% 122.65% 117.83% 117.24% 105.37% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,906 - - - 3,225 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 183.10% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 145.16 % - % - % - % 109.65 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.38% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,029 86,630 60,078 57,716 57,429 51,614 48,982 28.08%
  QoQ % -18.01% 44.19% 4.09% 0.50% 11.27% 5.37% -
  Horiz. % 145.01% 176.86% 122.65% 117.83% 117.24% 105.37% 100.00%
NOSH 263,071 262,516 261,212 262,348 261,044 258,070 257,804 1.36%
  QoQ % 0.21% 0.50% -0.43% 0.50% 1.15% 0.10% -
  Horiz. % 102.04% 101.83% 101.32% 101.76% 101.26% 100.10% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.93 % 11.41 % 7.78 % 10.11 % 10.93 % 9.37 % 7.35 % 22.19%
  QoQ % -12.97% 46.66% -23.05% -7.50% 16.65% 27.48% -
  Horiz. % 135.10% 155.24% 105.85% 137.55% 148.71% 127.48% 100.00%
ROE 5.19 % 4.70 % 4.30 % 6.00 % 6.09 % 5.70 % 4.32 % 13.00%
  QoQ % 10.43% 9.30% -28.33% -1.48% 6.84% 31.94% -
  Horiz. % 120.14% 108.80% 99.54% 138.89% 140.97% 131.94% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.10 13.58 12.73 13.05 12.26 12.17 11.16 16.85%
  QoQ % 3.83% 6.68% -2.45% 6.44% 0.74% 9.05% -
  Horiz. % 126.34% 121.68% 114.07% 116.94% 109.86% 109.05% 100.00%
EPS 1.40 1.55 0.99 1.32 1.34 1.14 0.82 42.80%
  QoQ % -9.68% 56.57% -25.00% -1.49% 17.54% 39.02% -
  Horiz. % 170.73% 189.02% 120.73% 160.98% 163.41% 139.02% 100.00%
DPS 0.00 2.25 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 180.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.3300 0.2300 0.2200 0.2200 0.2000 0.1900 26.37%
  QoQ % -18.18% 43.48% 4.55% 0.00% 10.00% 5.26% -
  Horiz. % 142.11% 173.68% 121.05% 115.79% 115.79% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.66 0.63 0.59 0.61 0.57 0.56 0.51 18.74%
  QoQ % 4.76% 6.78% -3.28% 7.02% 1.79% 9.80% -
  Horiz. % 129.41% 123.53% 115.69% 119.61% 111.76% 109.80% 100.00%
EPS 0.07 0.07 0.05 0.06 0.06 0.05 0.04 45.17%
  QoQ % 0.00% 40.00% -16.67% 0.00% 20.00% 25.00% -
  Horiz. % 175.00% 175.00% 125.00% 150.00% 150.00% 125.00% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0126 0.0154 0.0106 0.0102 0.0102 0.0091 0.0087 27.98%
  QoQ % -18.18% 45.28% 3.92% 0.00% 12.09% 4.60% -
  Horiz. % 144.83% 177.01% 121.84% 117.24% 117.24% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1700 2.0000 1.6300 1.6000 1.3900 1.0000 1.0000 -
P/RPS 22.48 14.73 12.80 12.26 11.34 8.22 8.96 84.54%
  QoQ % 52.61% 15.08% 4.40% 8.11% 37.96% -8.26% -
  Horiz. % 250.89% 164.40% 142.86% 136.83% 126.56% 91.74% 100.00%
P/EPS 226.43 129.03 164.65 121.21 103.73 87.72 121.95 51.01%
  QoQ % 75.49% -21.63% 35.84% 16.85% 18.25% -28.07% -
  Horiz. % 185.67% 105.81% 135.01% 99.39% 85.06% 71.93% 100.00%
EY 0.44 0.78 0.61 0.83 0.96 1.14 0.82 -33.94%
  QoQ % -43.59% 27.87% -26.51% -13.54% -15.79% 39.02% -
  Horiz. % 53.66% 95.12% 74.39% 101.22% 117.07% 139.02% 100.00%
DY 0.00 1.13 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 11.74 6.06 7.09 7.27 6.32 5.00 5.26 70.70%
  QoQ % 93.73% -14.53% -2.48% 15.03% 26.40% -4.94% -
  Horiz. % 223.19% 115.21% 134.79% 138.21% 120.15% 95.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 -
Price 2.9700 2.5000 1.6900 1.6500 1.4500 1.3400 1.0100 -
P/RPS 21.06 18.41 13.28 12.64 11.83 11.01 9.05 75.52%
  QoQ % 14.39% 38.63% 5.06% 6.85% 7.45% 21.66% -
  Horiz. % 232.71% 203.43% 146.74% 139.67% 130.72% 121.66% 100.00%
P/EPS 212.14 161.29 170.71 125.00 108.21 117.54 123.17 43.64%
  QoQ % 31.53% -5.52% 36.57% 15.52% -7.94% -4.57% -
  Horiz. % 172.23% 130.95% 138.60% 101.49% 87.85% 95.43% 100.00%
EY 0.47 0.62 0.59 0.80 0.92 0.85 0.81 -30.41%
  QoQ % -24.19% 5.08% -26.25% -13.04% 8.24% 4.94% -
  Horiz. % 58.02% 76.54% 72.84% 98.77% 113.58% 104.94% 100.00%
DY 0.00 0.90 0.00 0.00 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.77% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 11.00 7.58 7.35 7.50 6.59 6.70 5.32 62.23%
  QoQ % 45.12% 3.13% -2.00% 13.81% -1.64% 25.94% -
  Horiz. % 206.77% 142.48% 138.16% 140.98% 123.87% 125.94% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers