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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS