Highlights

[GDEX] QoQ Quarter Result on 2012-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 09-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     0.38%    YoY -     61.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,244 32,006 31,405 28,769 29,867 26,281 25,306 22.23%
  QoQ % 6.99% 1.91% 9.16% -3.68% 13.64% 3.85% -
  Horiz. % 135.32% 126.48% 124.10% 113.68% 118.02% 103.85% 100.00%
PBT 4,890 4,881 4,196 2,921 2,939 2,198 4,186 10.87%
  QoQ % 0.18% 16.33% 43.65% -0.61% 33.71% -47.49% -
  Horiz. % 116.82% 116.60% 100.24% 69.78% 70.21% 52.51% 100.00%
Tax -1,427 -1,383 -1,254 -807 -833 -615 -1,366 2.94%
  QoQ % -3.18% -10.29% -55.39% 3.12% -35.45% 54.98% -
  Horiz. % 104.47% 101.24% 91.80% 59.08% 60.98% 45.02% 100.00%
NP 3,463 3,498 2,942 2,114 2,106 1,583 2,820 14.60%
  QoQ % -1.00% 18.90% 39.17% 0.38% 33.04% -43.87% -
  Horiz. % 122.80% 124.04% 104.33% 74.96% 74.68% 56.13% 100.00%
NP to SH 3,463 3,498 2,942 2,114 2,106 1,583 2,820 14.60%
  QoQ % -1.00% 18.90% 39.17% 0.38% 33.04% -43.87% -
  Horiz. % 122.80% 124.04% 104.33% 74.96% 74.68% 56.13% 100.00%
Tax Rate 29.18 % 28.33 % 29.89 % 27.63 % 28.34 % 27.98 % 32.63 % -7.15%
  QoQ % 3.00% -5.22% 8.18% -2.51% 1.29% -14.25% -
  Horiz. % 89.43% 86.82% 91.60% 84.68% 86.85% 85.75% 100.00%
Total Cost 30,781 28,508 28,463 26,655 27,761 24,698 22,486 23.17%
  QoQ % 7.97% 0.16% 6.78% -3.98% 12.40% 9.84% -
  Horiz. % 136.89% 126.78% 126.58% 118.54% 123.46% 109.84% 100.00%
Net Worth 57,716 57,429 51,614 48,982 51,365 48,511 46,145 16.01%
  QoQ % 0.50% 11.27% 5.37% -4.64% 5.88% 5.13% -
  Horiz. % 125.08% 124.45% 111.85% 106.15% 111.31% 105.13% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,225 - - - 3,204 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.67% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 109.65 % - % - % - % 113.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.49% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,716 57,429 51,614 48,982 51,365 48,511 46,145 16.01%
  QoQ % 0.50% 11.27% 5.37% -4.64% 5.88% 5.13% -
  Horiz. % 125.08% 124.45% 111.85% 106.15% 111.31% 105.13% 100.00%
NOSH 262,348 261,044 258,070 257,804 256,829 255,322 256,363 1.54%
  QoQ % 0.50% 1.15% 0.10% 0.38% 0.59% -0.41% -
  Horiz. % 102.33% 101.83% 100.67% 100.56% 100.18% 99.59% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.11 % 10.93 % 9.37 % 7.35 % 7.05 % 6.02 % 11.14 % -6.24%
  QoQ % -7.50% 16.65% 27.48% 4.26% 17.11% -45.96% -
  Horiz. % 90.75% 98.11% 84.11% 65.98% 63.29% 54.04% 100.00%
ROE 6.00 % 6.09 % 5.70 % 4.32 % 4.10 % 3.26 % 6.11 % -1.20%
  QoQ % -1.48% 6.84% 31.94% 5.37% 25.77% -46.64% -
  Horiz. % 98.20% 99.67% 93.29% 70.70% 67.10% 53.36% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.05 12.26 12.17 11.16 11.63 10.29 9.87 20.36%
  QoQ % 6.44% 0.74% 9.05% -4.04% 13.02% 4.26% -
  Horiz. % 132.22% 124.21% 123.30% 113.07% 117.83% 104.26% 100.00%
EPS 1.32 1.34 1.14 0.82 0.82 0.62 1.10 12.86%
  QoQ % -1.49% 17.54% 39.02% 0.00% 32.26% -43.64% -
  Horiz. % 120.00% 121.82% 103.64% 74.55% 74.55% 56.36% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
  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 0.2200 0.2200 0.2000 0.1900 0.2000 0.1900 0.1800 14.24%
  QoQ % 0.00% 10.00% 5.26% -5.00% 5.26% 5.56% -
  Horiz. % 122.22% 122.22% 111.11% 105.56% 111.11% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.61 0.57 0.56 0.51 0.53 0.47 0.45 22.37%
  QoQ % 7.02% 1.79% 9.80% -3.77% 12.77% 4.44% -
  Horiz. % 135.56% 126.67% 124.44% 113.33% 117.78% 104.44% 100.00%
EPS 0.06 0.06 0.05 0.04 0.04 0.03 0.05 12.86%
  QoQ % 0.00% 20.00% 25.00% 0.00% 33.33% -40.00% -
  Horiz. % 120.00% 120.00% 100.00% 80.00% 80.00% 60.00% 100.00%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
  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 0.0102 0.0102 0.0091 0.0087 0.0091 0.0086 0.0082 15.59%
  QoQ % 0.00% 12.09% 4.60% -4.40% 5.81% 4.88% -
  Horiz. % 124.39% 124.39% 110.98% 106.10% 110.98% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.6000 1.3900 1.0000 1.0000 0.9900 0.8500 1.0100 -
P/RPS 12.26 11.34 8.22 8.96 8.51 8.26 10.23 12.76%
  QoQ % 8.11% 37.96% -8.26% 5.29% 3.03% -19.26% -
  Horiz. % 119.84% 110.85% 80.35% 87.59% 83.19% 80.74% 100.00%
P/EPS 121.21 103.73 87.72 121.95 120.73 137.10 91.82 20.24%
  QoQ % 16.85% 18.25% -28.07% 1.01% -11.94% 49.31% -
  Horiz. % 132.01% 112.97% 95.53% 132.81% 131.49% 149.31% 100.00%
EY 0.83 0.96 1.14 0.82 0.83 0.73 1.09 -16.54%
  QoQ % -13.54% -15.79% 39.02% -1.20% 13.70% -33.03% -
  Horiz. % 76.15% 88.07% 104.59% 75.23% 76.15% 66.97% 100.00%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.81% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.27 6.32 5.00 5.26 4.95 4.47 5.61 18.77%
  QoQ % 15.03% 26.40% -4.94% 6.26% 10.74% -20.32% -
  Horiz. % 129.59% 112.66% 89.13% 93.76% 88.24% 79.68% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 -
Price 1.6500 1.4500 1.3400 1.0100 1.0600 0.9800 0.8600 -
P/RPS 12.64 11.83 11.01 9.05 9.12 9.52 8.71 28.04%
  QoQ % 6.85% 7.45% 21.66% -0.77% -4.20% 9.30% -
  Horiz. % 145.12% 135.82% 126.41% 103.90% 104.71% 109.30% 100.00%
P/EPS 125.00 108.21 117.54 123.17 129.27 158.06 78.18 36.54%
  QoQ % 15.52% -7.94% -4.57% -4.72% -18.21% 102.17% -
  Horiz. % 159.89% 138.41% 150.35% 157.55% 165.35% 202.17% 100.00%
EY 0.80 0.92 0.85 0.81 0.77 0.63 1.28 -26.80%
  QoQ % -13.04% 8.24% 4.94% 5.19% 22.22% -50.78% -
  Horiz. % 62.50% 71.88% 66.41% 63.28% 60.16% 49.22% 100.00%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.14% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.50 6.59 6.70 5.32 5.30 5.16 4.78 34.84%
  QoQ % 13.81% -1.64% 25.94% 0.38% 2.71% 7.95% -
  Horiz. % 156.90% 137.87% 140.17% 111.30% 110.88% 107.95% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers