Highlights

[GDEX] QoQ Quarter Result on 2013-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     136.82%    YoY -     151.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,741 41,598 39,697 40,304 37,104 35,650 33,254 20.03%
  QoQ % 5.15% 4.79% -1.51% 8.62% 4.08% 7.21% -
  Horiz. % 131.54% 125.09% 119.38% 121.20% 111.58% 107.21% 100.00%
PBT 5,622 6,977 5,617 6,563 5,115 5,948 3,536 36.19%
  QoQ % -19.42% 24.21% -14.41% 28.31% -14.00% 68.21% -
  Horiz. % 158.99% 197.31% 158.85% 185.61% 144.65% 168.21% 100.00%
Tax -639 -1,101 -513 2,159 -1,432 -1,879 -950 -23.21%
  QoQ % 41.96% -114.62% -123.76% 250.77% 23.79% -97.79% -
  Horiz. % 67.26% 115.89% 54.00% -227.26% 150.74% 197.79% 100.00%
NP 4,983 5,876 5,104 8,722 3,683 4,069 2,586 54.79%
  QoQ % -15.20% 15.13% -41.48% 136.82% -9.49% 57.35% -
  Horiz. % 192.69% 227.22% 197.37% 337.28% 142.42% 157.35% 100.00%
NP to SH 4,983 5,876 5,104 8,722 3,683 4,069 2,586 54.79%
  QoQ % -15.20% 15.13% -41.48% 136.82% -9.49% 57.35% -
  Horiz. % 192.69% 227.22% 197.37% 337.28% 142.42% 157.35% 100.00%
Tax Rate 11.37 % 15.78 % 9.13 % -32.90 % 28.00 % 31.59 % 26.87 % -43.61%
  QoQ % -27.95% 72.84% 127.75% -217.50% -11.36% 17.57% -
  Horiz. % 42.31% 58.73% 33.98% -122.44% 104.21% 117.57% 100.00%
Total Cost 38,758 35,722 34,593 31,582 33,421 31,581 30,668 16.88%
  QoQ % 8.50% 3.26% 9.53% -5.50% 5.83% 2.98% -
  Horiz. % 126.38% 116.48% 112.80% 102.98% 108.98% 102.98% 100.00%
Net Worth 101,349 100,731 92,039 80,759 71,029 86,630 60,078 41.66%
  QoQ % 0.61% 9.44% 13.97% 13.70% -18.01% 44.19% -
  Horiz. % 168.69% 167.67% 153.20% 134.42% 118.23% 144.19% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 9,485 - - - 5,906 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.59% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 161.43 % - % - % - % 145.16 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.21% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 101,349 100,731 92,039 80,759 71,029 86,630 60,078 41.66%
  QoQ % 0.61% 9.44% 13.97% 13.70% -18.01% 44.19% -
  Horiz. % 168.69% 167.67% 153.20% 134.42% 118.23% 144.19% 100.00%
NOSH 844,576 839,428 836,721 807,592 263,071 262,516 261,212 118.50%
  QoQ % 0.61% 0.32% 3.61% 206.99% 0.21% 0.50% -
  Horiz. % 323.33% 321.36% 320.32% 309.17% 100.71% 100.50% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.39 % 14.13 % 12.86 % 21.64 % 9.93 % 11.41 % 7.78 % 28.90%
  QoQ % -19.39% 9.88% -40.57% 117.93% -12.97% 46.66% -
  Horiz. % 146.40% 181.62% 165.30% 278.15% 127.63% 146.66% 100.00%
ROE 4.92 % 5.83 % 5.55 % 10.80 % 5.19 % 4.70 % 4.30 % 9.39%
  QoQ % -15.61% 5.05% -48.61% 108.09% 10.43% 9.30% -
  Horiz. % 114.42% 135.58% 129.07% 251.16% 120.70% 109.30% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.18 4.96 4.74 4.99 14.10 13.58 12.73 -45.06%
  QoQ % 4.44% 4.64% -5.01% -64.61% 3.83% 6.68% -
  Horiz. % 40.69% 38.96% 37.23% 39.20% 110.76% 106.68% 100.00%
EPS 0.59 0.53 0.61 1.08 1.40 1.55 0.99 -29.16%
  QoQ % 11.32% -13.11% -43.52% -22.86% -9.68% 56.57% -
  Horiz. % 59.60% 53.54% 61.62% 109.09% 141.41% 156.57% 100.00%
DPS 0.00 1.13 0.00 0.00 0.00 2.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.22% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1100 0.1000 0.2700 0.3300 0.2300 -35.17%
  QoQ % 0.00% 9.09% 10.00% -62.96% -18.18% 43.48% -
  Horiz. % 52.17% 52.17% 47.83% 43.48% 117.39% 143.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.78 0.74 0.70 0.71 0.66 0.63 0.59 20.44%
  QoQ % 5.41% 5.71% -1.41% 7.58% 4.76% 6.78% -
  Horiz. % 132.20% 125.42% 118.64% 120.34% 111.86% 106.78% 100.00%
EPS 0.09 0.10 0.09 0.15 0.07 0.07 0.05 47.92%
  QoQ % -10.00% 11.11% -40.00% 114.29% 0.00% 40.00% -
  Horiz. % 180.00% 200.00% 180.00% 300.00% 140.00% 140.00% 100.00%
DPS 0.00 0.17 0.00 0.00 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0180 0.0179 0.0163 0.0143 0.0126 0.0154 0.0106 42.29%
  QoQ % 0.56% 9.82% 13.99% 13.49% -18.18% 45.28% -
  Horiz. % 169.81% 168.87% 153.77% 134.91% 118.87% 145.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.0300 2.1900 1.7800 1.1500 3.1700 2.0000 1.6300 -
P/RPS 39.20 44.19 37.52 23.04 22.48 14.73 12.80 110.74%
  QoQ % -11.29% 17.78% 62.85% 2.49% 52.61% 15.08% -
  Horiz. % 306.25% 345.23% 293.12% 180.00% 175.62% 115.08% 100.00%
P/EPS 344.07 312.86 291.80 106.48 226.43 129.03 164.65 63.38%
  QoQ % 9.98% 7.22% 174.04% -52.97% 75.49% -21.63% -
  Horiz. % 208.97% 190.02% 177.22% 64.67% 137.52% 78.37% 100.00%
EY 0.29 0.32 0.34 0.94 0.44 0.78 0.61 -39.06%
  QoQ % -9.38% -5.88% -63.83% 113.64% -43.59% 27.87% -
  Horiz. % 47.54% 52.46% 55.74% 154.10% 72.13% 127.87% 100.00%
DY 0.00 0.52 0.00 0.00 0.00 1.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.02% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 16.92 18.25 16.18 11.50 11.74 6.06 7.09 78.49%
  QoQ % -7.29% 12.79% 40.70% -2.04% 93.73% -14.53% -
  Horiz. % 238.65% 257.40% 228.21% 162.20% 165.59% 85.47% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 -
Price 2.1200 2.2000 1.7600 1.6400 2.9700 2.5000 1.6900 -
P/RPS 40.93 44.39 37.10 32.86 21.06 18.41 13.28 111.64%
  QoQ % -7.79% 19.65% 12.90% 56.03% 14.39% 38.63% -
  Horiz. % 308.21% 334.26% 279.37% 247.44% 158.58% 138.63% 100.00%
P/EPS 359.32 314.29 288.52 151.85 212.14 161.29 170.71 64.17%
  QoQ % 14.33% 8.93% 90.00% -28.42% 31.53% -5.52% -
  Horiz. % 210.49% 184.11% 169.01% 88.95% 124.27% 94.48% 100.00%
EY 0.28 0.32 0.35 0.66 0.47 0.62 0.59 -39.13%
  QoQ % -12.50% -8.57% -46.97% 40.43% -24.19% 5.08% -
  Horiz. % 47.46% 54.24% 59.32% 111.86% 79.66% 105.08% 100.00%
DY 0.00 0.51 0.00 0.00 0.00 0.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 17.67 18.33 16.00 16.40 11.00 7.58 7.35 79.36%
  QoQ % -3.60% 14.56% -2.44% 49.09% 45.12% 3.13% -
  Horiz. % 240.41% 249.39% 217.69% 223.13% 149.66% 103.13% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. Malaysia Electronics Industry 5G TECH MANUFACTURING
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS