Highlights

[GDEX] QoQ Quarter Result on 2014-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     44.71%    YoY -     -17.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 51,466 51,823 51,089 50,098 43,741 41,598 39,697 18.88%
  QoQ % -0.69% 1.44% 1.98% 14.53% 5.15% 4.79% -
  Horiz. % 129.65% 130.55% 128.70% 126.20% 110.19% 104.79% 100.00%
PBT 7,180 10,404 7,274 8,006 5,622 6,977 5,617 17.76%
  QoQ % -30.99% 43.03% -9.14% 42.40% -19.42% 24.21% -
  Horiz. % 127.83% 185.22% 129.50% 142.53% 100.09% 124.21% 100.00%
Tax -890 -908 -668 -795 -639 -1,101 -513 44.33%
  QoQ % 1.98% -35.93% 15.97% -24.41% 41.96% -114.62% -
  Horiz. % 173.49% 177.00% 130.21% 154.97% 124.56% 214.62% 100.00%
NP 6,290 9,496 6,606 7,211 4,983 5,876 5,104 14.93%
  QoQ % -33.76% 43.75% -8.39% 44.71% -15.20% 15.13% -
  Horiz. % 123.24% 186.05% 129.43% 141.28% 97.63% 115.13% 100.00%
NP to SH 6,290 9,496 6,606 7,211 4,983 5,876 5,104 14.93%
  QoQ % -33.76% 43.75% -8.39% 44.71% -15.20% 15.13% -
  Horiz. % 123.24% 186.05% 129.43% 141.28% 97.63% 115.13% 100.00%
Tax Rate 12.40 % 8.73 % 9.18 % 9.93 % 11.37 % 15.78 % 9.13 % 22.62%
  QoQ % 42.04% -4.90% -7.55% -12.66% -27.95% 72.84% -
  Horiz. % 135.82% 95.62% 100.55% 108.76% 124.53% 172.84% 100.00%
Total Cost 45,176 42,327 44,483 42,887 38,758 35,722 34,593 19.46%
  QoQ % 6.73% -4.85% 3.72% 10.65% 8.50% 3.26% -
  Horiz. % 130.59% 122.36% 128.59% 123.98% 112.04% 103.26% 100.00%
Net Worth 147,999 133,577 132,119 111,598 101,349 100,731 92,039 37.21%
  QoQ % 10.80% 1.10% 18.39% 10.11% 0.61% 9.44% -
  Horiz. % 160.80% 145.13% 143.55% 121.25% 110.12% 109.44% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 12,143 - - - 9,485 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.02% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 127.88 % - % - % - % 161.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.22% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 147,999 133,577 132,119 111,598 101,349 100,731 92,039 37.21%
  QoQ % 10.80% 1.10% 18.39% 10.11% 0.61% 9.44% -
  Horiz. % 160.80% 145.13% 143.55% 121.25% 110.12% 109.44% 100.00%
NOSH 1,233,333 1,214,342 1,201,090 858,452 844,576 839,428 836,721 29.49%
  QoQ % 1.56% 1.10% 39.91% 1.64% 0.61% 0.32% -
  Horiz. % 147.40% 145.13% 143.55% 102.60% 100.94% 100.32% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.22 % 18.32 % 12.93 % 14.39 % 11.39 % 14.13 % 12.86 % -3.34%
  QoQ % -33.30% 41.69% -10.15% 26.34% -19.39% 9.88% -
  Horiz. % 95.02% 142.46% 100.54% 111.90% 88.57% 109.88% 100.00%
ROE 4.25 % 7.11 % 5.00 % 6.46 % 4.92 % 5.83 % 5.55 % -16.29%
  QoQ % -40.23% 42.20% -22.60% 31.30% -15.61% 5.05% -
  Horiz. % 76.58% 128.11% 90.09% 116.40% 88.65% 105.05% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.17 4.27 4.25 5.84 5.18 4.96 4.74 -8.18%
  QoQ % -2.34% 0.47% -27.23% 12.74% 4.44% 4.64% -
  Horiz. % 87.97% 90.08% 89.66% 123.21% 109.28% 104.64% 100.00%
EPS 0.51 0.79 0.55 0.84 0.59 0.53 0.61 -11.24%
  QoQ % -35.44% 43.64% -34.52% 42.37% 11.32% -13.11% -
  Horiz. % 83.61% 129.51% 90.16% 137.70% 96.72% 86.89% 100.00%
DPS 0.00 1.00 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% 88.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1200 0.1100 0.1100 0.1300 0.1200 0.1200 0.1100 5.97%
  QoQ % 9.09% 0.00% -15.38% 8.33% 0.00% 9.09% -
  Horiz. % 109.09% 100.00% 100.00% 118.18% 109.09% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.91 0.92 0.91 0.89 0.78 0.74 0.70 19.09%
  QoQ % -1.09% 1.10% 2.25% 14.10% 5.41% 5.71% -
  Horiz. % 130.00% 131.43% 130.00% 127.14% 111.43% 105.71% 100.00%
EPS 0.11 0.17 0.12 0.13 0.09 0.10 0.09 14.30%
  QoQ % -35.29% 41.67% -7.69% 44.44% -10.00% 11.11% -
  Horiz. % 122.22% 188.89% 133.33% 144.44% 100.00% 111.11% 100.00%
DPS 0.00 0.22 0.00 0.00 0.00 0.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0262 0.0237 0.0234 0.0198 0.0180 0.0179 0.0163 37.18%
  QoQ % 10.55% 1.28% 18.18% 10.00% 0.56% 9.82% -
  Horiz. % 160.74% 145.40% 143.56% 121.47% 110.43% 109.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1300 1.3700 1.6500 2.1000 2.0300 2.1900 1.7800 -
P/RPS 27.08 32.10 38.79 35.98 39.20 44.19 37.52 -19.52%
  QoQ % -15.64% -17.25% 7.81% -8.21% -11.29% 17.78% -
  Horiz. % 72.17% 85.55% 103.38% 95.90% 104.48% 117.78% 100.00%
P/EPS 221.57 175.19 300.00 250.00 344.07 312.86 291.80 -16.76%
  QoQ % 26.47% -41.60% 20.00% -27.34% 9.98% 7.22% -
  Horiz. % 75.93% 60.04% 102.81% 85.68% 117.91% 107.22% 100.00%
EY 0.45 0.57 0.33 0.40 0.29 0.32 0.34 20.53%
  QoQ % -21.05% 72.73% -17.50% 37.93% -9.38% -5.88% -
  Horiz. % 132.35% 167.65% 97.06% 117.65% 85.29% 94.12% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 9.42 12.45 15.00 16.15 16.92 18.25 16.18 -30.25%
  QoQ % -24.34% -17.00% -7.12% -4.55% -7.29% 12.79% -
  Horiz. % 58.22% 76.95% 92.71% 99.81% 104.57% 112.79% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 -
Price 1.5600 0.8650 1.5300 1.6100 2.1200 2.2000 1.7600 -
P/RPS 37.38 20.27 35.97 27.59 40.93 44.39 37.10 0.50%
  QoQ % 84.41% -43.65% 30.37% -32.59% -7.79% 19.65% -
  Horiz. % 100.75% 54.64% 96.95% 74.37% 110.32% 119.65% 100.00%
P/EPS 305.88 110.62 278.18 191.67 359.32 314.29 288.52 3.97%
  QoQ % 176.51% -60.23% 45.13% -46.66% 14.33% 8.93% -
  Horiz. % 106.02% 38.34% 96.42% 66.43% 124.54% 108.93% 100.00%
EY 0.33 0.90 0.36 0.52 0.28 0.32 0.35 -3.84%
  QoQ % -63.33% 150.00% -30.77% 85.71% -12.50% -8.57% -
  Horiz. % 94.29% 257.14% 102.86% 148.57% 80.00% 91.43% 100.00%
DY 0.00 1.16 0.00 0.00 0.00 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 227.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 13.00 7.86 13.91 12.38 17.67 18.33 16.00 -12.92%
  QoQ % 65.39% -43.49% 12.36% -29.94% -3.60% 14.56% -
  Horiz. % 81.25% 49.12% 86.94% 77.38% 110.44% 114.56% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

282  423  589  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.30-0.035 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.0450.00 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS