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 - 5,641,388
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.
 


 

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