Highlights

[GDEX] QoQ TTM Result on 2014-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     8.37%    YoY -     71.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 186,526 175,134 165,340 158,703 152,755 146,312 140,252 20.96%
  QoQ % 6.50% 5.92% 4.18% 3.89% 4.40% 4.32% -
  Horiz. % 132.99% 124.87% 117.89% 113.16% 108.91% 104.32% 100.00%
PBT 27,879 26,222 24,779 24,272 23,243 21,162 19,489 26.99%
  QoQ % 6.32% 5.82% 2.09% 4.43% 9.83% 8.58% -
  Horiz. % 143.05% 134.55% 127.14% 124.54% 119.26% 108.58% 100.00%
Tax -3,203 -3,048 -94 -887 -1,665 -2,102 -5,688 -31.83%
  QoQ % -5.09% -3,142.55% 89.40% 46.73% 20.79% 63.05% -
  Horiz. % 56.31% 53.59% 1.65% 15.59% 29.27% 36.95% 100.00%
NP 24,676 23,174 24,685 23,385 21,578 19,060 13,801 47.37%
  QoQ % 6.48% -6.12% 5.56% 8.37% 13.21% 38.11% -
  Horiz. % 178.80% 167.92% 178.86% 169.44% 156.35% 138.11% 100.00%
NP to SH 24,676 23,174 24,685 23,385 21,578 19,060 13,801 47.37%
  QoQ % 6.48% -6.12% 5.56% 8.37% 13.21% 38.11% -
  Horiz. % 178.80% 167.92% 178.86% 169.44% 156.35% 138.11% 100.00%
Tax Rate 11.49 % 11.62 % 0.38 % 3.65 % 7.16 % 9.93 % 29.19 % -46.32%
  QoQ % -1.12% 2,957.89% -89.59% -49.02% -27.90% -65.98% -
  Horiz. % 39.36% 39.81% 1.30% 12.50% 24.53% 34.02% 100.00%
Total Cost 161,850 151,960 140,655 135,318 131,177 127,252 126,451 17.90%
  QoQ % 6.51% 8.04% 3.94% 3.16% 3.08% 0.63% -
  Horiz. % 127.99% 120.17% 111.23% 107.01% 103.74% 100.63% 100.00%
Net Worth 132,119 0 0 100,731 92,039 80,759 71,029 51.30%
  QoQ % 0.00% 0.00% 0.00% 9.44% 13.97% 13.70% -
  Horiz. % 186.01% 0.00% 0.00% 141.82% 129.58% 113.70% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,485 9,485 9,485 9,485 5,906 5,906 5,906 37.17%
  QoQ % 0.00% 0.00% 0.00% 60.59% 0.00% 0.00% -
  Horiz. % 160.59% 160.59% 160.59% 160.59% 100.00% 100.00% 100.00%
Div Payout % 38.44 % 40.93 % 38.43 % 40.56 % 27.37 % 30.99 % 42.80 % -6.92%
  QoQ % -6.08% 6.51% -5.25% 48.19% -11.68% -27.59% -
  Horiz. % 89.81% 95.63% 89.79% 94.77% 63.95% 72.41% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 132,119 0 0 100,731 92,039 80,759 71,029 51.30%
  QoQ % 0.00% 0.00% 0.00% 9.44% 13.97% 13.70% -
  Horiz. % 186.01% 0.00% 0.00% 141.82% 129.58% 113.70% 100.00%
NOSH 1,201,090 858,452 844,576 839,428 836,721 807,592 263,071 175.47%
  QoQ % 39.91% 1.64% 0.61% 0.32% 3.61% 206.99% -
  Horiz. % 456.56% 326.32% 321.04% 319.09% 318.06% 306.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.23 % 13.23 % 14.93 % 14.74 % 14.13 % 13.03 % 9.84 % 21.84%
  QoQ % 0.00% -11.39% 1.29% 4.32% 8.44% 32.42% -
  Horiz. % 134.45% 134.45% 151.73% 149.80% 143.60% 132.42% 100.00%
ROE 18.68 % - % - % 23.22 % 23.44 % 23.60 % 19.43 % -2.59%
  QoQ % 0.00% 0.00% 0.00% -0.94% -0.68% 21.46% -
  Horiz. % 96.14% 0.00% 0.00% 119.51% 120.64% 121.46% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.53 20.40 19.58 18.91 18.26 18.12 53.31 -56.09%
  QoQ % -23.87% 4.19% 3.54% 3.56% 0.77% -66.01% -
  Horiz. % 29.13% 38.27% 36.73% 35.47% 34.25% 33.99% 100.00%
EPS 2.05 2.70 2.92 2.79 2.58 2.36 5.25 -46.61%
  QoQ % -24.07% -7.53% 4.66% 8.14% 9.32% -55.05% -
  Horiz. % 39.05% 51.43% 55.62% 53.14% 49.14% 44.95% 100.00%
DPS 0.79 1.10 1.12 1.13 0.71 0.73 2.25 -50.26%
  QoQ % -28.18% -1.79% -0.88% 59.15% -2.74% -67.56% -
  Horiz. % 35.11% 48.89% 49.78% 50.22% 31.56% 32.44% 100.00%
NAPS 0.1100 0.0000 0.0000 0.1200 0.1100 0.1000 0.2700 -45.07%
  QoQ % 0.00% 0.00% 0.00% 9.09% 10.00% -62.96% -
  Horiz. % 40.74% 0.00% 0.00% 44.44% 40.74% 37.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.31 3.10 2.93 2.81 2.71 2.59 2.49 20.92%
  QoQ % 6.77% 5.80% 4.27% 3.69% 4.63% 4.02% -
  Horiz. % 132.93% 124.50% 117.67% 112.85% 108.84% 104.02% 100.00%
EPS 0.44 0.41 0.44 0.41 0.38 0.34 0.24 49.85%
  QoQ % 7.32% -6.82% 7.32% 7.89% 11.76% 41.67% -
  Horiz. % 183.33% 170.83% 183.33% 170.83% 158.33% 141.67% 100.00%
DPS 0.17 0.17 0.17 0.17 0.10 0.10 0.10 42.49%
  QoQ % 0.00% 0.00% 0.00% 70.00% 0.00% 0.00% -
  Horiz. % 170.00% 170.00% 170.00% 170.00% 100.00% 100.00% 100.00%
NAPS 0.0234 0.0000 0.0000 0.0179 0.0163 0.0143 0.0126 51.15%
  QoQ % 0.00% 0.00% 0.00% 9.82% 13.99% 13.49% -
  Horiz. % 185.71% 0.00% 0.00% 142.06% 129.37% 113.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.6500 2.1000 2.0300 2.1900 1.7800 1.1500 3.1700 -
P/RPS 10.62 10.29 10.37 11.58 9.75 6.35 5.95 47.19%
  QoQ % 3.21% -0.77% -10.45% 18.77% 53.54% 6.72% -
  Horiz. % 178.49% 172.94% 174.29% 194.62% 163.87% 106.72% 100.00%
P/EPS 80.31 77.79 69.45 78.61 69.02 48.73 60.43 20.90%
  QoQ % 3.24% 12.01% -11.65% 13.89% 41.64% -19.36% -
  Horiz. % 132.90% 128.73% 114.93% 130.08% 114.21% 80.64% 100.00%
EY 1.25 1.29 1.44 1.27 1.45 2.05 1.65 -16.91%
  QoQ % -3.10% -10.42% 13.39% -12.41% -29.27% 24.24% -
  Horiz. % 75.76% 78.18% 87.27% 76.97% 87.88% 124.24% 100.00%
DY 0.48 0.53 0.55 0.52 0.40 0.64 0.71 -22.99%
  QoQ % -9.43% -3.64% 5.77% 30.00% -37.50% -9.86% -
  Horiz. % 67.61% 74.65% 77.46% 73.24% 56.34% 90.14% 100.00%
P/NAPS 15.00 0.00 0.00 18.25 16.18 11.50 11.74 17.76%
  QoQ % 0.00% 0.00% 0.00% 12.79% 40.70% -2.04% -
  Horiz. % 127.77% 0.00% 0.00% 155.45% 137.82% 97.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 -
Price 1.5300 1.6100 2.1200 2.2000 1.7600 1.6400 2.9700 -
P/RPS 9.85 7.89 10.83 11.64 9.64 9.05 5.57 46.29%
  QoQ % 24.84% -27.15% -6.96% 20.75% 6.52% 62.48% -
  Horiz. % 176.84% 141.65% 194.43% 208.98% 173.07% 162.48% 100.00%
P/EPS 74.47 59.64 72.53 78.97 68.25 69.49 56.61 20.08%
  QoQ % 24.87% -17.77% -8.15% 15.71% -1.78% 22.75% -
  Horiz. % 131.55% 105.35% 128.12% 139.50% 120.56% 122.75% 100.00%
EY 1.34 1.68 1.38 1.27 1.47 1.44 1.77 -16.95%
  QoQ % -20.24% 21.74% 8.66% -13.61% 2.08% -18.64% -
  Horiz. % 75.71% 94.92% 77.97% 71.75% 83.05% 81.36% 100.00%
DY 0.52 0.69 0.53 0.51 0.40 0.45 0.76 -22.37%
  QoQ % -24.64% 30.19% 3.92% 27.50% -11.11% -40.79% -
  Horiz. % 68.42% 90.79% 69.74% 67.11% 52.63% 59.21% 100.00%
P/NAPS 13.91 0.00 0.00 18.33 16.00 16.40 11.00 16.95%
  QoQ % 0.00% 0.00% 0.00% 14.56% -2.44% 49.09% -
  Horiz. % 126.45% 0.00% 0.00% 166.64% 145.45% 149.09% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers