Highlights

[GDEX] QoQ Quarter Result on 2017-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -12.91%    YoY -     9.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,459 68,767 64,867 61,477 66,149 58,017 58,862 18.99%
  QoQ % 11.19% 6.01% 5.51% -7.06% 14.02% -1.44% -
  Horiz. % 129.90% 116.83% 110.20% 104.44% 112.38% 98.56% 100.00%
PBT 12,023 9,321 14,630 9,364 10,860 9,620 15,437 -15.31%
  QoQ % 28.99% -36.29% 56.24% -13.78% 12.89% -37.68% -
  Horiz. % 77.88% 60.38% 94.77% 60.66% 70.35% 62.32% 100.00%
Tax -5,434 -1,427 -3,117 -1,353 -1,661 -1,514 -2,418 71.32%
  QoQ % -280.80% 54.22% -130.38% 18.54% -9.71% 37.39% -
  Horiz. % 224.73% 59.02% 128.91% 55.96% 68.69% 62.61% 100.00%
NP 6,589 7,894 11,513 8,011 9,199 8,106 13,019 -36.41%
  QoQ % -16.53% -31.43% 43.71% -12.91% 13.48% -37.74% -
  Horiz. % 50.61% 60.63% 88.43% 61.53% 70.66% 62.26% 100.00%
NP to SH 6,589 7,894 11,513 8,011 9,199 8,106 13,019 -36.41%
  QoQ % -16.53% -31.43% 43.71% -12.91% 13.48% -37.74% -
  Horiz. % 50.61% 60.63% 88.43% 61.53% 70.66% 62.26% 100.00%
Tax Rate 45.20 % 15.31 % 21.31 % 14.45 % 15.29 % 15.74 % 15.66 % 102.33%
  QoQ % 195.23% -28.16% 47.47% -5.49% -2.86% 0.51% -
  Horiz. % 288.63% 97.77% 136.08% 92.27% 97.64% 100.51% 100.00%
Total Cost 69,870 60,873 53,354 53,466 56,950 49,911 45,843 32.34%
  QoQ % 14.78% 14.09% -0.21% -6.12% 14.10% 8.87% -
  Horiz. % 152.41% 132.79% 116.38% 116.63% 124.23% 108.87% 100.00%
Net Worth 446,098 446,098 446,098 416,624 398,165 398,430 387,800 9.76%
  QoQ % 0.00% 0.00% 7.07% 4.64% -0.07% 2.74% -
  Horiz. % 115.03% 115.03% 115.03% 107.43% 102.67% 102.74% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 13,940 - - - 13,850 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.65% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 121.09 % - % - % - % 106.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.83% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 446,098 446,098 446,098 416,624 398,165 398,430 387,800 9.76%
  QoQ % 0.00% 0.00% 7.07% 4.64% -0.07% 2.74% -
  Horiz. % 115.03% 115.03% 115.03% 107.43% 102.67% 102.74% 100.00%
NOSH 5,576,236 5,576,236 5,576,236 1,388,747 1,372,985 1,373,898 1,385,000 152.44%
  QoQ % 0.00% 0.00% 301.53% 1.15% -0.07% -0.80% -
  Horiz. % 402.62% 402.62% 402.62% 100.27% 99.13% 99.20% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.62 % 11.48 % 17.75 % 13.03 % 13.91 % 13.97 % 22.12 % -46.56%
  QoQ % -24.91% -35.32% 36.22% -6.33% -0.43% -36.84% -
  Horiz. % 38.97% 51.90% 80.24% 58.91% 62.88% 63.16% 100.00%
ROE 1.48 % 1.77 % 2.58 % 1.92 % 2.31 % 2.03 % 3.36 % -42.02%
  QoQ % -16.38% -31.40% 34.38% -16.88% 13.79% -39.58% -
  Horiz. % 44.05% 52.68% 76.79% 57.14% 68.75% 60.42% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.37 1.23 1.16 4.43 4.82 4.22 4.25 -52.89%
  QoQ % 11.38% 6.03% -73.81% -8.09% 14.22% -0.71% -
  Horiz. % 32.24% 28.94% 27.29% 104.24% 113.41% 99.29% 100.00%
EPS 0.12 0.14 0.21 0.58 0.67 0.59 0.94 -74.55%
  QoQ % -14.29% -33.33% -63.79% -13.43% 13.56% -37.23% -
  Horiz. % 12.77% 14.89% 22.34% 61.70% 71.28% 62.77% 100.00%
DPS 0.00 0.00 0.25 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% 25.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0800 0.0800 0.0800 0.3000 0.2900 0.2900 0.2800 -56.52%
  QoQ % 0.00% 0.00% -73.33% 3.45% 0.00% 3.57% -
  Horiz. % 28.57% 28.57% 28.57% 107.14% 103.57% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.36 1.22 1.15 1.09 1.17 1.03 1.04 19.52%
  QoQ % 11.48% 6.09% 5.50% -6.84% 13.59% -0.96% -
  Horiz. % 130.77% 117.31% 110.58% 104.81% 112.50% 99.04% 100.00%
EPS 0.12 0.14 0.20 0.14 0.16 0.14 0.23 -35.11%
  QoQ % -14.29% -30.00% 42.86% -12.50% 14.29% -39.13% -
  Horiz. % 52.17% 60.87% 86.96% 60.87% 69.57% 60.87% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.25 -
  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 0.0791 0.0791 0.0791 0.0739 0.0706 0.0706 0.0687 9.83%
  QoQ % 0.00% 0.00% 7.04% 4.67% 0.00% 2.77% -
  Horiz. % 115.14% 115.14% 115.14% 107.57% 102.77% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6050 0.6350 0.6250 2.0500 1.6900 1.7400 1.5400 -
P/RPS 44.12 51.49 53.73 46.31 35.08 41.20 36.24 13.97%
  QoQ % -14.31% -4.17% 16.02% 32.01% -14.85% 13.69% -
  Horiz. % 121.74% 142.08% 148.26% 127.79% 96.80% 113.69% 100.00%
P/EPS 512.01 448.56 302.71 355.38 252.24 294.92 163.83 113.32%
  QoQ % 14.15% 48.18% -14.82% 40.89% -14.47% 80.02% -
  Horiz. % 312.53% 273.80% 184.77% 216.92% 153.96% 180.02% 100.00%
EY 0.20 0.22 0.33 0.28 0.40 0.34 0.61 -52.36%
  QoQ % -9.09% -33.33% 17.86% -30.00% 17.65% -44.26% -
  Horiz. % 32.79% 36.07% 54.10% 45.90% 65.57% 55.74% 100.00%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.54% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.56 7.94 7.81 6.83 5.83 6.00 5.50 23.55%
  QoQ % -4.79% 1.66% 14.35% 17.15% -2.83% 9.09% -
  Horiz. % 137.45% 144.36% 142.00% 124.18% 106.00% 109.09% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 -
Price 0.6200 0.6300 0.6800 3.0300 1.5900 1.6900 1.5100 -
P/RPS 45.22 51.09 58.46 68.45 33.00 40.02 35.53 17.39%
  QoQ % -11.49% -12.61% -14.59% 107.42% -17.54% 12.64% -
  Horiz. % 127.27% 143.79% 164.54% 192.65% 92.88% 112.64% 100.00%
P/EPS 524.70 445.03 329.35 525.27 237.31 286.44 160.64 119.67%
  QoQ % 17.90% 35.12% -37.30% 121.34% -17.15% 78.31% -
  Horiz. % 326.63% 277.04% 205.02% 326.99% 147.73% 178.31% 100.00%
EY 0.19 0.22 0.30 0.19 0.42 0.35 0.62 -54.45%
  QoQ % -13.64% -26.67% 57.89% -54.76% 20.00% -43.55% -
  Horiz. % 30.65% 35.48% 48.39% 30.65% 67.74% 56.45% 100.00%
DY 0.00 0.00 0.37 0.00 0.00 0.00 0.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.75 7.88 8.50 10.10 5.48 5.83 5.39 27.31%
  QoQ % -1.65% -7.29% -15.84% 84.31% -6.00% 8.16% -
  Horiz. % 143.78% 146.20% 157.70% 187.38% 101.67% 108.16% 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.
 


 

253  325  542  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers