Highlights

[GDEX] QoQ Quarter Result on 2014-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 07-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -41.48%    YoY -     97.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,098 43,741 41,598 39,697 40,304 37,104 35,650 25.38%
  QoQ % 14.53% 5.15% 4.79% -1.51% 8.62% 4.08% -
  Horiz. % 140.53% 122.70% 116.68% 111.35% 113.05% 104.08% 100.00%
PBT 8,006 5,622 6,977 5,617 6,563 5,115 5,948 21.84%
  QoQ % 42.40% -19.42% 24.21% -14.41% 28.31% -14.00% -
  Horiz. % 134.60% 94.52% 117.30% 94.44% 110.34% 86.00% 100.00%
Tax -795 -639 -1,101 -513 2,159 -1,432 -1,879 -43.55%
  QoQ % -24.41% 41.96% -114.62% -123.76% 250.77% 23.79% -
  Horiz. % 42.31% 34.01% 58.59% 27.30% -114.90% 76.21% 100.00%
NP 7,211 4,983 5,876 5,104 8,722 3,683 4,069 46.29%
  QoQ % 44.71% -15.20% 15.13% -41.48% 136.82% -9.49% -
  Horiz. % 177.22% 122.46% 144.41% 125.44% 214.35% 90.51% 100.00%
NP to SH 7,211 4,983 5,876 5,104 8,722 3,683 4,069 46.29%
  QoQ % 44.71% -15.20% 15.13% -41.48% 136.82% -9.49% -
  Horiz. % 177.22% 122.46% 144.41% 125.44% 214.35% 90.51% 100.00%
Tax Rate 9.93 % 11.37 % 15.78 % 9.13 % -32.90 % 28.00 % 31.59 % -53.67%
  QoQ % -12.66% -27.95% 72.84% 127.75% -217.50% -11.36% -
  Horiz. % 31.43% 35.99% 49.95% 28.90% -104.15% 88.64% 100.00%
Total Cost 42,887 38,758 35,722 34,593 31,582 33,421 31,581 22.56%
  QoQ % 10.65% 8.50% 3.26% 9.53% -5.50% 5.83% -
  Horiz. % 135.80% 122.73% 113.11% 109.54% 100.00% 105.83% 100.00%
Net Worth 111,598 101,349 100,731 92,039 80,759 71,029 86,630 18.34%
  QoQ % 10.11% 0.61% 9.44% 13.97% 13.70% -18.01% -
  Horiz. % 128.82% 116.99% 116.28% 106.24% 93.22% 81.99% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 9,485 - - - 5,906 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.59% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 161.43 % - % - % - % 145.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.21% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 111,598 101,349 100,731 92,039 80,759 71,029 86,630 18.34%
  QoQ % 10.11% 0.61% 9.44% 13.97% 13.70% -18.01% -
  Horiz. % 128.82% 116.99% 116.28% 106.24% 93.22% 81.99% 100.00%
NOSH 858,452 844,576 839,428 836,721 807,592 263,071 262,516 119.84%
  QoQ % 1.64% 0.61% 0.32% 3.61% 206.99% 0.21% -
  Horiz. % 327.01% 321.72% 319.76% 318.73% 307.64% 100.21% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.39 % 11.39 % 14.13 % 12.86 % 21.64 % 9.93 % 11.41 % 16.68%
  QoQ % 26.34% -19.39% 9.88% -40.57% 117.93% -12.97% -
  Horiz. % 126.12% 99.82% 123.84% 112.71% 189.66% 87.03% 100.00%
ROE 6.46 % 4.92 % 5.83 % 5.55 % 10.80 % 5.19 % 4.70 % 23.55%
  QoQ % 31.30% -15.61% 5.05% -48.61% 108.09% 10.43% -
  Horiz. % 137.45% 104.68% 124.04% 118.09% 229.79% 110.43% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.84 5.18 4.96 4.74 4.99 14.10 13.58 -42.94%
  QoQ % 12.74% 4.44% 4.64% -5.01% -64.61% 3.83% -
  Horiz. % 43.00% 38.14% 36.52% 34.90% 36.75% 103.83% 100.00%
EPS 0.84 0.59 0.53 0.61 1.08 1.40 1.55 -33.45%
  QoQ % 42.37% 11.32% -13.11% -43.52% -22.86% -9.68% -
  Horiz. % 54.19% 38.06% 34.19% 39.35% 69.68% 90.32% 100.00%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 2.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.22% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1300 0.1200 0.1200 0.1100 0.1000 0.2700 0.3300 -46.17%
  QoQ % 8.33% 0.00% 9.09% 10.00% -62.96% -18.18% -
  Horiz. % 39.39% 36.36% 36.36% 33.33% 30.30% 81.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.89 0.78 0.74 0.70 0.71 0.66 0.63 25.82%
  QoQ % 14.10% 5.41% 5.71% -1.41% 7.58% 4.76% -
  Horiz. % 141.27% 123.81% 117.46% 111.11% 112.70% 104.76% 100.00%
EPS 0.13 0.09 0.10 0.09 0.15 0.07 0.07 50.92%
  QoQ % 44.44% -10.00% 11.11% -40.00% 114.29% 0.00% -
  Horiz. % 185.71% 128.57% 142.86% 128.57% 214.29% 100.00% 100.00%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0198 0.0180 0.0179 0.0163 0.0143 0.0126 0.0154 18.19%
  QoQ % 10.00% 0.56% 9.82% 13.99% 13.49% -18.18% -
  Horiz. % 128.57% 116.88% 116.23% 105.84% 92.86% 81.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.1000 2.0300 2.1900 1.7800 1.1500 3.1700 2.0000 -
P/RPS 35.98 39.20 44.19 37.52 23.04 22.48 14.73 81.08%
  QoQ % -8.21% -11.29% 17.78% 62.85% 2.49% 52.61% -
  Horiz. % 244.26% 266.12% 300.00% 254.72% 156.42% 152.61% 100.00%
P/EPS 250.00 344.07 312.86 291.80 106.48 226.43 129.03 55.23%
  QoQ % -27.34% 9.98% 7.22% 174.04% -52.97% 75.49% -
  Horiz. % 193.75% 266.66% 242.47% 226.15% 82.52% 175.49% 100.00%
EY 0.40 0.29 0.32 0.34 0.94 0.44 0.78 -35.85%
  QoQ % 37.93% -9.38% -5.88% -63.83% 113.64% -43.59% -
  Horiz. % 51.28% 37.18% 41.03% 43.59% 120.51% 56.41% 100.00%
DY 0.00 0.00 0.52 0.00 0.00 0.00 1.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.02% 0.00% 0.00% 0.00% 100.00%
P/NAPS 16.15 16.92 18.25 16.18 11.50 11.74 6.06 91.88%
  QoQ % -4.55% -7.29% 12.79% 40.70% -2.04% 93.73% -
  Horiz. % 266.50% 279.21% 301.16% 267.00% 189.77% 193.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 -
Price 1.6100 2.1200 2.2000 1.7600 1.6400 2.9700 2.5000 -
P/RPS 27.59 40.93 44.39 37.10 32.86 21.06 18.41 30.86%
  QoQ % -32.59% -7.79% 19.65% 12.90% 56.03% 14.39% -
  Horiz. % 149.86% 222.32% 241.12% 201.52% 178.49% 114.39% 100.00%
P/EPS 191.67 359.32 314.29 288.52 151.85 212.14 161.29 12.16%
  QoQ % -46.66% 14.33% 8.93% 90.00% -28.42% 31.53% -
  Horiz. % 118.84% 222.78% 194.86% 178.88% 94.15% 131.53% 100.00%
EY 0.52 0.28 0.32 0.35 0.66 0.47 0.62 -11.04%
  QoQ % 85.71% -12.50% -8.57% -46.97% 40.43% -24.19% -
  Horiz. % 83.87% 45.16% 51.61% 56.45% 106.45% 75.81% 100.00%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 12.38 17.67 18.33 16.00 16.40 11.00 7.58 38.56%
  QoQ % -29.94% -3.60% 14.56% -2.44% 49.09% 45.12% -
  Horiz. % 163.32% 233.11% 241.82% 211.08% 216.36% 145.12% 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. 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
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
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