Highlights

[GDEX] QoQ Quarter Result on 2016-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     13.48%    YoY -     17.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 68,767 64,867 61,477 66,149 58,017 58,862 53,944 17.55%
  QoQ % 6.01% 5.51% -7.06% 14.02% -1.44% 9.12% -
  Horiz. % 127.48% 120.25% 113.96% 122.63% 107.55% 109.12% 100.00%
PBT 9,321 14,630 9,364 10,860 9,620 15,437 8,327 7.80%
  QoQ % -36.29% 56.24% -13.78% 12.89% -37.68% 85.38% -
  Horiz. % 111.94% 175.69% 112.45% 130.42% 115.53% 185.38% 100.00%
Tax -1,427 -3,117 -1,353 -1,661 -1,514 -2,418 -996 27.06%
  QoQ % 54.22% -130.38% 18.54% -9.71% 37.39% -142.77% -
  Horiz. % 143.27% 312.95% 135.84% 166.77% 152.01% 242.77% 100.00%
NP 7,894 11,513 8,011 9,199 8,106 13,019 7,331 5.05%
  QoQ % -31.43% 43.71% -12.91% 13.48% -37.74% 77.59% -
  Horiz. % 107.68% 157.05% 109.28% 125.48% 110.57% 177.59% 100.00%
NP to SH 7,894 11,513 8,011 9,199 8,106 13,019 7,331 5.05%
  QoQ % -31.43% 43.71% -12.91% 13.48% -37.74% 77.59% -
  Horiz. % 107.68% 157.05% 109.28% 125.48% 110.57% 177.59% 100.00%
Tax Rate 15.31 % 21.31 % 14.45 % 15.29 % 15.74 % 15.66 % 11.96 % 17.88%
  QoQ % -28.16% 47.47% -5.49% -2.86% 0.51% 30.94% -
  Horiz. % 128.01% 178.18% 120.82% 127.84% 131.61% 130.94% 100.00%
Total Cost 60,873 53,354 53,466 56,950 49,911 45,843 46,613 19.46%
  QoQ % 14.09% -0.21% -6.12% 14.10% 8.87% -1.65% -
  Horiz. % 130.59% 114.46% 114.70% 122.18% 107.08% 98.35% 100.00%
Net Worth 446,098 446,098 416,624 398,165 398,430 387,800 359,885 15.38%
  QoQ % 0.00% 7.07% 4.64% -0.07% 2.74% 7.76% -
  Horiz. % 123.96% 123.96% 115.77% 110.64% 110.71% 107.76% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 13,940 - - - 13,850 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.65% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 121.09 % - % - % - % 106.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.83% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 446,098 446,098 416,624 398,165 398,430 387,800 359,885 15.38%
  QoQ % 0.00% 7.07% 4.64% -0.07% 2.74% 7.76% -
  Horiz. % 123.96% 123.96% 115.77% 110.64% 110.71% 107.76% 100.00%
NOSH 5,576,236 5,576,236 1,388,747 1,372,985 1,373,898 1,385,000 1,332,909 159.41%
  QoQ % 0.00% 301.53% 1.15% -0.07% -0.80% 3.91% -
  Horiz. % 418.35% 418.35% 104.19% 103.01% 103.08% 103.91% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.48 % 17.75 % 13.03 % 13.91 % 13.97 % 22.12 % 13.59 % -10.63%
  QoQ % -35.32% 36.22% -6.33% -0.43% -36.84% 62.77% -
  Horiz. % 84.47% 130.61% 95.88% 102.35% 102.80% 162.77% 100.00%
ROE 1.77 % 2.58 % 1.92 % 2.31 % 2.03 % 3.36 % 2.04 % -9.02%
  QoQ % -31.40% 34.38% -16.88% 13.79% -39.58% 64.71% -
  Horiz. % 86.76% 126.47% 94.12% 113.24% 99.51% 164.71% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.23 1.16 4.43 4.82 4.22 4.25 4.05 -54.79%
  QoQ % 6.03% -73.81% -8.09% 14.22% -0.71% 4.94% -
  Horiz. % 30.37% 28.64% 109.38% 119.01% 104.20% 104.94% 100.00%
EPS 0.14 0.21 0.58 0.67 0.59 0.94 0.55 -59.80%
  QoQ % -33.33% -63.79% -13.43% 13.56% -37.23% 70.91% -
  Horiz. % 25.45% 38.18% 105.45% 121.82% 107.27% 170.91% 100.00%
DPS 0.00 0.25 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% 25.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0800 0.0800 0.3000 0.2900 0.2900 0.2800 0.2700 -55.52%
  QoQ % 0.00% -73.33% 3.45% 0.00% 3.57% 3.70% -
  Horiz. % 29.63% 29.63% 111.11% 107.41% 107.41% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.22 1.15 1.09 1.17 1.03 1.04 0.96 17.31%
  QoQ % 6.09% 5.50% -6.84% 13.59% -0.96% 8.33% -
  Horiz. % 127.08% 119.79% 113.54% 121.88% 107.29% 108.33% 100.00%
EPS 0.14 0.20 0.14 0.16 0.14 0.23 0.13 5.06%
  QoQ % -30.00% 42.86% -12.50% 14.29% -39.13% 76.92% -
  Horiz. % 107.69% 153.85% 107.69% 123.08% 107.69% 176.92% 100.00%
DPS 0.00 0.25 0.00 0.00 0.00 0.25 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 0.0791 0.0791 0.0739 0.0706 0.0706 0.0687 0.0638 15.39%
  QoQ % 0.00% 7.04% 4.67% 0.00% 2.77% 7.68% -
  Horiz. % 123.98% 123.98% 115.83% 110.66% 110.66% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.6350 0.6250 2.0500 1.6900 1.7400 1.5400 1.5600 -
P/RPS 51.49 53.73 46.31 35.08 41.20 36.24 38.55 21.26%
  QoQ % -4.17% 16.02% 32.01% -14.85% 13.69% -5.99% -
  Horiz. % 133.57% 139.38% 120.13% 91.00% 106.87% 94.01% 100.00%
P/EPS 448.56 302.71 355.38 252.24 294.92 163.83 283.64 35.70%
  QoQ % 48.18% -14.82% 40.89% -14.47% 80.02% -42.24% -
  Horiz. % 158.14% 106.72% 125.29% 88.93% 103.98% 57.76% 100.00%
EY 0.22 0.33 0.28 0.40 0.34 0.61 0.35 -26.60%
  QoQ % -33.33% 17.86% -30.00% 17.65% -44.26% 74.29% -
  Horiz. % 62.86% 94.29% 80.00% 114.29% 97.14% 174.29% 100.00%
DY 0.00 0.40 0.00 0.00 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.54% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 7.94 7.81 6.83 5.83 6.00 5.50 5.78 23.55%
  QoQ % 1.66% 14.35% 17.15% -2.83% 9.09% -4.84% -
  Horiz. % 137.37% 135.12% 118.17% 100.87% 103.81% 95.16% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 26/05/16 -
Price 0.6300 0.6800 3.0300 1.5900 1.6900 1.5100 1.5300 -
P/RPS 51.09 58.46 68.45 33.00 40.02 35.53 37.80 22.22%
  QoQ % -12.61% -14.59% 107.42% -17.54% 12.64% -6.01% -
  Horiz. % 135.16% 154.66% 181.08% 87.30% 105.87% 93.99% 100.00%
P/EPS 445.03 329.35 525.27 237.31 286.44 160.64 278.18 36.75%
  QoQ % 35.12% -37.30% 121.34% -17.15% 78.31% -42.25% -
  Horiz. % 159.98% 118.39% 188.82% 85.31% 102.97% 57.75% 100.00%
EY 0.22 0.30 0.19 0.42 0.35 0.62 0.36 -27.97%
  QoQ % -26.67% 57.89% -54.76% 20.00% -43.55% 72.22% -
  Horiz. % 61.11% 83.33% 52.78% 116.67% 97.22% 172.22% 100.00%
DY 0.00 0.37 0.00 0.00 0.00 0.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 7.88 8.50 10.10 5.48 5.83 5.39 5.67 24.51%
  QoQ % -7.29% -15.84% 84.31% -6.00% 8.16% -4.94% -
  Horiz. % 138.98% 149.91% 178.13% 96.65% 102.82% 95.06% 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.
 


 

256  316  543  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers