Highlights

[GDEX] QoQ Quarter Result on 2013-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -25.32%    YoY -     22.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,304 37,104 35,650 33,254 34,244 32,006 31,405 18.04%
  QoQ % 8.62% 4.08% 7.21% -2.89% 6.99% 1.91% -
  Horiz. % 128.34% 118.15% 113.52% 105.89% 109.04% 101.91% 100.00%
PBT 6,563 5,115 5,948 3,536 4,890 4,881 4,196 34.63%
  QoQ % 28.31% -14.00% 68.21% -27.69% 0.18% 16.33% -
  Horiz. % 156.41% 121.90% 141.75% 84.27% 116.54% 116.33% 100.00%
Tax 2,159 -1,432 -1,879 -950 -1,427 -1,383 -1,254 -
  QoQ % 250.77% 23.79% -97.79% 33.43% -3.18% -10.29% -
  Horiz. % -172.17% 114.19% 149.84% 75.76% 113.80% 110.29% 100.00%
NP 8,722 3,683 4,069 2,586 3,463 3,498 2,942 105.96%
  QoQ % 136.82% -9.49% 57.35% -25.32% -1.00% 18.90% -
  Horiz. % 296.46% 125.19% 138.31% 87.90% 117.71% 118.90% 100.00%
NP to SH 8,722 3,683 4,069 2,586 3,463 3,498 2,942 105.96%
  QoQ % 136.82% -9.49% 57.35% -25.32% -1.00% 18.90% -
  Horiz. % 296.46% 125.19% 138.31% 87.90% 117.71% 118.90% 100.00%
Tax Rate -32.90 % 28.00 % 31.59 % 26.87 % 29.18 % 28.33 % 29.89 % -
  QoQ % -217.50% -11.36% 17.57% -7.92% 3.00% -5.22% -
  Horiz. % -110.07% 93.68% 105.69% 89.90% 97.62% 94.78% 100.00%
Total Cost 31,582 33,421 31,581 30,668 30,781 28,508 28,463 7.16%
  QoQ % -5.50% 5.83% 2.98% -0.37% 7.97% 0.16% -
  Horiz. % 110.96% 117.42% 110.95% 107.75% 108.14% 100.16% 100.00%
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.67%
  QoQ % 13.70% -18.01% 44.19% 4.09% 0.50% 11.27% -
  Horiz. % 156.47% 137.62% 167.84% 116.40% 111.82% 111.27% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,906 - - - 3,225 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 183.10% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 145.16 % - % - % - % 109.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.38% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.67%
  QoQ % 13.70% -18.01% 44.19% 4.09% 0.50% 11.27% -
  Horiz. % 156.47% 137.62% 167.84% 116.40% 111.82% 111.27% 100.00%
NOSH 807,592 263,071 262,516 261,212 262,348 261,044 258,070 113.50%
  QoQ % 206.99% 0.21% 0.50% -0.43% 0.50% 1.15% -
  Horiz. % 312.94% 101.94% 101.72% 101.22% 101.66% 101.15% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.64 % 9.93 % 11.41 % 7.78 % 10.11 % 10.93 % 9.37 % 74.45%
  QoQ % 117.93% -12.97% 46.66% -23.05% -7.50% 16.65% -
  Horiz. % 230.95% 105.98% 121.77% 83.03% 107.90% 116.65% 100.00%
ROE 10.80 % 5.19 % 4.70 % 4.30 % 6.00 % 6.09 % 5.70 % 52.94%
  QoQ % 108.09% 10.43% 9.30% -28.33% -1.48% 6.84% -
  Horiz. % 189.47% 91.05% 82.46% 75.44% 105.26% 106.84% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.99 14.10 13.58 12.73 13.05 12.26 12.17 -44.72%
  QoQ % -64.61% 3.83% 6.68% -2.45% 6.44% 0.74% -
  Horiz. % 41.00% 115.86% 111.59% 104.60% 107.23% 100.74% 100.00%
EPS 1.08 1.40 1.55 0.99 1.32 1.34 1.14 -3.53%
  QoQ % -22.86% -9.68% 56.57% -25.00% -1.49% 17.54% -
  Horiz. % 94.74% 122.81% 135.96% 86.84% 115.79% 117.54% 100.00%
DPS 0.00 0.00 2.25 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% 180.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1000 0.2700 0.3300 0.2300 0.2200 0.2200 0.2000 -36.92%
  QoQ % -62.96% -18.18% 43.48% 4.55% 0.00% 10.00% -
  Horiz. % 50.00% 135.00% 165.00% 115.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.71 0.66 0.63 0.59 0.61 0.57 0.56 17.09%
  QoQ % 7.58% 4.76% 6.78% -3.28% 7.02% 1.79% -
  Horiz. % 126.79% 117.86% 112.50% 105.36% 108.93% 101.79% 100.00%
EPS 0.15 0.07 0.07 0.05 0.06 0.06 0.05 107.59%
  QoQ % 114.29% 0.00% 40.00% -16.67% 0.00% 20.00% -
  Horiz. % 300.00% 140.00% 140.00% 100.00% 120.00% 120.00% 100.00%
DPS 0.00 0.00 0.10 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% 166.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0143 0.0126 0.0154 0.0106 0.0102 0.0102 0.0091 35.05%
  QoQ % 13.49% -18.18% 45.28% 3.92% 0.00% 12.09% -
  Horiz. % 157.14% 138.46% 169.23% 116.48% 112.09% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.1500 3.1700 2.0000 1.6300 1.6000 1.3900 1.0000 -
P/RPS 23.04 22.48 14.73 12.80 12.26 11.34 8.22 98.42%
  QoQ % 2.49% 52.61% 15.08% 4.40% 8.11% 37.96% -
  Horiz. % 280.29% 273.48% 179.20% 155.72% 149.15% 137.96% 100.00%
P/EPS 106.48 226.43 129.03 164.65 121.21 103.73 87.72 13.75%
  QoQ % -52.97% 75.49% -21.63% 35.84% 16.85% 18.25% -
  Horiz. % 121.39% 258.13% 147.09% 187.70% 138.18% 118.25% 100.00%
EY 0.94 0.44 0.78 0.61 0.83 0.96 1.14 -12.04%
  QoQ % 113.64% -43.59% 27.87% -26.51% -13.54% -15.79% -
  Horiz. % 82.46% 38.60% 68.42% 53.51% 72.81% 84.21% 100.00%
DY 0.00 0.00 1.13 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% 90.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.98%
  QoQ % -2.04% 93.73% -14.53% -2.48% 15.03% 26.40% -
  Horiz. % 230.00% 234.80% 121.20% 141.80% 145.40% 126.40% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.6400 2.9700 2.5000 1.6900 1.6500 1.4500 1.3400 -
P/RPS 32.86 21.06 18.41 13.28 12.64 11.83 11.01 106.88%
  QoQ % 56.03% 14.39% 38.63% 5.06% 6.85% 7.45% -
  Horiz. % 298.46% 191.28% 167.21% 120.62% 114.80% 107.45% 100.00%
P/EPS 151.85 212.14 161.29 170.71 125.00 108.21 117.54 18.56%
  QoQ % -28.42% 31.53% -5.52% 36.57% 15.52% -7.94% -
  Horiz. % 129.19% 180.48% 137.22% 145.24% 106.35% 92.06% 100.00%
EY 0.66 0.47 0.62 0.59 0.80 0.92 0.85 -15.48%
  QoQ % 40.43% -24.19% 5.08% -26.25% -13.04% 8.24% -
  Horiz. % 77.65% 55.29% 72.94% 69.41% 94.12% 108.24% 100.00%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.77% 0.00% 0.00% 0.00% 100.00%
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%
  QoQ % 49.09% 45.12% 3.13% -2.00% 13.81% -1.64% -
  Horiz. % 244.78% 164.18% 113.13% 109.70% 111.94% 98.36% 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 
Partners & Brokers