Highlights

[GDEX] QoQ Quarter Result on 2010-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -0.87%    YoY -     797.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,332 21,324 21,386 20,495 20,219 19,739 17,578 20.72%
  QoQ % 9.42% -0.29% 4.35% 1.37% 2.43% 12.29% -
  Horiz. % 132.73% 121.31% 121.66% 116.59% 115.02% 112.29% 100.00%
PBT 2,102 1,736 3,316 1,645 1,757 1,540 1,061 57.54%
  QoQ % 21.08% -47.65% 101.58% -6.37% 14.09% 45.15% -
  Horiz. % 198.11% 163.62% 312.54% 155.04% 165.60% 145.15% 100.00%
Tax -486 -495 -960 -398 -499 -447 -715 -22.64%
  QoQ % 1.82% 48.44% -141.21% 20.24% -11.63% 37.48% -
  Horiz. % 67.97% 69.23% 134.27% 55.66% 69.79% 62.52% 100.00%
NP 1,616 1,241 2,356 1,247 1,258 1,093 346 178.63%
  QoQ % 30.22% -47.33% 88.93% -0.87% 15.10% 215.90% -
  Horiz. % 467.05% 358.67% 680.92% 360.40% 363.58% 315.90% 100.00%
NP to SH 1,616 1,241 2,356 1,247 1,258 1,093 346 178.63%
  QoQ % 30.22% -47.33% 88.93% -0.87% 15.10% 215.90% -
  Horiz. % 467.05% 358.67% 680.92% 360.40% 363.58% 315.90% 100.00%
Tax Rate 23.12 % 28.51 % 28.95 % 24.19 % 28.40 % 29.03 % 67.39 % -50.90%
  QoQ % -18.91% -1.52% 19.68% -14.82% -2.17% -56.92% -
  Horiz. % 34.31% 42.31% 42.96% 35.90% 42.14% 43.08% 100.00%
Total Cost 21,716 20,083 19,030 19,248 18,961 18,646 17,232 16.62%
  QoQ % 8.13% 5.53% -1.13% 1.51% 1.69% 8.21% -
  Horiz. % 126.02% 116.54% 110.43% 111.70% 110.03% 108.21% 100.00%
Net Worth 43,606 43,952 41,085 41,566 41,077 41,638 39,599 6.62%
  QoQ % -0.79% 6.98% -1.16% 1.19% -1.35% 5.15% -
  Horiz. % 110.12% 110.99% 103.75% 104.97% 103.73% 105.15% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 2,567 - - - 2,639 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.27% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 108.99 % - % - % - % 763.01 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 14.28% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,606 43,952 41,085 41,566 41,077 41,638 39,599 6.62%
  QoQ % -0.79% 6.98% -1.16% 1.19% -1.35% 5.15% -
  Horiz. % 110.12% 110.99% 103.75% 104.97% 103.73% 105.15% 100.00%
NOSH 256,507 258,541 256,781 259,791 256,734 260,238 263,999 -1.90%
  QoQ % -0.79% 0.69% -1.16% 1.19% -1.35% -1.42% -
  Horiz. % 97.16% 97.93% 97.27% 98.41% 97.25% 98.58% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.93 % 5.82 % 11.02 % 6.08 % 6.22 % 5.54 % 1.97 % 130.77%
  QoQ % 19.07% -47.19% 81.25% -2.25% 12.27% 181.22% -
  Horiz. % 351.78% 295.43% 559.39% 308.63% 315.74% 281.22% 100.00%
ROE 3.71 % 2.82 % 5.73 % 3.00 % 3.06 % 2.63 % 0.87 % 162.27%
  QoQ % 31.56% -50.79% 91.00% -1.96% 16.35% 202.30% -
  Horiz. % 426.44% 324.14% 658.62% 344.83% 351.72% 302.30% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.10 8.25 8.33 7.89 7.88 7.58 6.66 23.06%
  QoQ % 10.30% -0.96% 5.58% 0.13% 3.96% 13.81% -
  Horiz. % 136.64% 123.87% 125.08% 118.47% 118.32% 113.81% 100.00%
EPS 0.63 0.48 0.92 0.48 0.49 0.42 0.13 185.55%
  QoQ % 31.25% -47.83% 91.67% -2.04% 16.67% 223.08% -
  Horiz. % 484.62% 369.23% 707.69% 369.23% 376.92% 323.08% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1600 0.1600 0.1600 0.1500 8.68%
  QoQ % 0.00% 6.25% 0.00% 0.00% 0.00% 6.67% -
  Horiz. % 113.33% 113.33% 106.67% 106.67% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.41 0.38 0.38 0.36 0.36 0.35 0.31 20.43%
  QoQ % 7.89% 0.00% 5.56% 0.00% 2.86% 12.90% -
  Horiz. % 132.26% 122.58% 122.58% 116.13% 116.13% 112.90% 100.00%
EPS 0.03 0.02 0.04 0.02 0.02 0.02 0.01 107.59%
  QoQ % 50.00% -50.00% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 300.00% 200.00% 400.00% 200.00% 200.00% 200.00% 100.00%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0077 0.0078 0.0073 0.0074 0.0073 0.0074 0.0070 6.54%
  QoQ % -1.28% 6.85% -1.35% 1.37% -1.35% 5.71% -
  Horiz. % 110.00% 111.43% 104.29% 105.71% 104.29% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5900 0.6200 0.4500 0.5500 0.5000 0.4100 0.4600 -
P/RPS 6.49 7.52 5.40 6.97 6.35 5.41 6.91 -4.08%
  QoQ % -13.70% 39.26% -22.53% 9.76% 17.38% -21.71% -
  Horiz. % 93.92% 108.83% 78.15% 100.87% 91.90% 78.29% 100.00%
P/EPS 93.65 129.17 49.05 114.58 102.04 97.62 350.98 -58.45%
  QoQ % -27.50% 163.34% -57.19% 12.29% 4.53% -72.19% -
  Horiz. % 26.68% 36.80% 13.98% 32.65% 29.07% 27.81% 100.00%
EY 1.07 0.77 2.04 0.87 0.98 1.02 0.28 143.83%
  QoQ % 38.96% -62.25% 134.48% -11.22% -3.92% 264.29% -
  Horiz. % 382.14% 275.00% 728.57% 310.71% 350.00% 364.29% 100.00%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.30% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.47 3.65 2.81 3.44 3.13 2.56 3.07 8.48%
  QoQ % -4.93% 29.89% -18.31% 9.90% 22.27% -16.61% -
  Horiz. % 113.03% 118.89% 91.53% 112.05% 101.95% 83.39% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 -
Price 0.7200 0.6300 0.5100 0.4800 0.6600 0.5500 0.6000 -
P/RPS 7.92 7.64 6.12 6.08 8.38 7.25 9.01 -8.22%
  QoQ % 3.66% 24.84% 0.66% -27.45% 15.59% -19.53% -
  Horiz. % 87.90% 84.79% 67.92% 67.48% 93.01% 80.47% 100.00%
P/EPS 114.29 131.25 55.59 100.00 134.69 130.95 457.80 -60.25%
  QoQ % -12.92% 136.10% -44.41% -25.76% 2.86% -71.40% -
  Horiz. % 24.97% 28.67% 12.14% 21.84% 29.42% 28.60% 100.00%
EY 0.87 0.76 1.80 1.00 0.74 0.76 0.22 149.45%
  QoQ % 14.47% -57.78% 80.00% 35.14% -2.63% 245.45% -
  Horiz. % 395.45% 345.45% 818.18% 454.55% 336.36% 345.45% 100.00%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.37% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.24 3.71 3.19 3.00 4.13 3.44 4.00 3.95%
  QoQ % 14.29% 16.30% 6.33% -27.36% 20.06% -14.00% -
  Horiz. % 106.00% 92.75% 79.75% 75.00% 103.25% 86.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers