Highlights

[GDEX] QoQ TTM Result on 2013-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     38.11%    YoY -     58.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 165,340 158,703 152,755 146,312 140,252 135,154 130,909 16.83%
  QoQ % 4.18% 3.89% 4.40% 4.32% 3.77% 3.24% -
  Horiz. % 126.30% 121.23% 116.69% 111.77% 107.14% 103.24% 100.00%
PBT 24,779 24,272 23,243 21,162 19,489 19,255 17,503 26.05%
  QoQ % 2.09% 4.43% 9.83% 8.58% 1.22% 10.01% -
  Horiz. % 141.57% 138.67% 132.79% 120.90% 111.35% 110.01% 100.00%
Tax -94 -887 -1,665 -2,102 -5,688 -5,639 -5,014 -92.93%
  QoQ % 89.40% 46.73% 20.79% 63.05% -0.87% -12.47% -
  Horiz. % 1.87% 17.69% 33.21% 41.92% 113.44% 112.47% 100.00%
NP 24,685 23,385 21,578 19,060 13,801 13,616 12,489 57.43%
  QoQ % 5.56% 8.37% 13.21% 38.11% 1.36% 9.02% -
  Horiz. % 197.65% 187.24% 172.78% 152.61% 110.51% 109.02% 100.00%
NP to SH 24,685 23,385 21,578 19,060 13,801 13,616 12,489 57.43%
  QoQ % 5.56% 8.37% 13.21% 38.11% 1.36% 9.02% -
  Horiz. % 197.65% 187.24% 172.78% 152.61% 110.51% 109.02% 100.00%
Tax Rate 0.38 % 3.65 % 7.16 % 9.93 % 29.19 % 29.29 % 28.65 % -94.38%
  QoQ % -89.59% -49.02% -27.90% -65.98% -0.34% 2.23% -
  Horiz. % 1.33% 12.74% 24.99% 34.66% 101.88% 102.23% 100.00%
Total Cost 140,655 135,318 131,177 127,252 126,451 121,538 118,420 12.14%
  QoQ % 3.94% 3.16% 3.08% 0.63% 4.04% 2.63% -
  Horiz. % 118.78% 114.27% 110.77% 107.46% 106.78% 102.63% 100.00%
Net Worth 0 100,731 92,039 80,759 71,029 86,630 60,078 -
  QoQ % 0.00% 9.44% 13.97% 13.70% -18.01% 44.19% -
  Horiz. % 0.00% 167.67% 153.20% 134.42% 118.23% 144.19% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,485 9,485 5,906 5,906 5,906 5,906 3,225 105.11%
  QoQ % 0.00% 60.59% 0.00% 0.00% 0.00% 83.10% -
  Horiz. % 294.05% 294.05% 183.10% 183.10% 183.10% 183.10% 100.00%
Div Payout % 38.43 % 40.56 % 27.37 % 30.99 % 42.80 % 43.38 % 25.83 % 30.29%
  QoQ % -5.25% 48.19% -11.68% -27.59% -1.34% 67.94% -
  Horiz. % 148.78% 157.03% 105.96% 119.98% 165.70% 167.94% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 100,731 92,039 80,759 71,029 86,630 60,078 -
  QoQ % 0.00% 9.44% 13.97% 13.70% -18.01% 44.19% -
  Horiz. % 0.00% 167.67% 153.20% 134.42% 118.23% 144.19% 100.00%
NOSH 844,576 839,428 836,721 807,592 263,071 262,516 261,212 118.50%
  QoQ % 0.61% 0.32% 3.61% 206.99% 0.21% 0.50% -
  Horiz. % 323.33% 321.36% 320.32% 309.17% 100.71% 100.50% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.93 % 14.74 % 14.13 % 13.03 % 9.84 % 10.07 % 9.54 % 34.76%
  QoQ % 1.29% 4.32% 8.44% 32.42% -2.28% 5.56% -
  Horiz. % 156.50% 154.51% 148.11% 136.58% 103.14% 105.56% 100.00%
ROE - % 23.22 % 23.44 % 23.60 % 19.43 % 15.72 % 20.79 % -
  QoQ % 0.00% -0.94% -0.68% 21.46% 23.60% -24.39% -
  Horiz. % 0.00% 111.69% 112.75% 113.52% 93.46% 75.61% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.58 18.91 18.26 18.12 53.31 51.48 50.12 -46.53%
  QoQ % 3.54% 3.56% 0.77% -66.01% 3.55% 2.71% -
  Horiz. % 39.07% 37.73% 36.43% 36.15% 106.36% 102.71% 100.00%
EPS 2.92 2.79 2.58 2.36 5.25 5.19 4.78 -27.98%
  QoQ % 4.66% 8.14% 9.32% -55.05% 1.16% 8.58% -
  Horiz. % 61.09% 58.37% 53.97% 49.37% 109.83% 108.58% 100.00%
DPS 1.12 1.13 0.71 0.73 2.25 2.25 1.25 -7.05%
  QoQ % -0.88% 59.15% -2.74% -67.56% 0.00% 80.00% -
  Horiz. % 89.60% 90.40% 56.80% 58.40% 180.00% 180.00% 100.00%
NAPS 0.0000 0.1200 0.1100 0.1000 0.2700 0.3300 0.2300 -
  QoQ % 0.00% 9.09% 10.00% -62.96% -18.18% 43.48% -
  Horiz. % 0.00% 52.17% 47.83% 43.48% 117.39% 143.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.93 2.81 2.71 2.59 2.49 2.40 2.32 16.82%
  QoQ % 4.27% 3.69% 4.63% 4.02% 3.75% 3.45% -
  Horiz. % 126.29% 121.12% 116.81% 111.64% 107.33% 103.45% 100.00%
EPS 0.44 0.41 0.38 0.34 0.24 0.24 0.22 58.67%
  QoQ % 7.32% 7.89% 11.76% 41.67% 0.00% 9.09% -
  Horiz. % 200.00% 186.36% 172.73% 154.55% 109.09% 109.09% 100.00%
DPS 0.17 0.17 0.10 0.10 0.10 0.10 0.06 100.10%
  QoQ % 0.00% 70.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 283.33% 283.33% 166.67% 166.67% 166.67% 166.67% 100.00%
NAPS 0.0000 0.0179 0.0163 0.0143 0.0126 0.0154 0.0106 -
  QoQ % 0.00% 9.82% 13.99% 13.49% -18.18% 45.28% -
  Horiz. % 0.00% 168.87% 153.77% 134.91% 118.87% 145.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.0300 2.1900 1.7800 1.1500 3.1700 2.0000 1.6300 -
P/RPS 10.37 11.58 9.75 6.35 5.95 3.88 3.25 116.58%
  QoQ % -10.45% 18.77% 53.54% 6.72% 53.35% 19.38% -
  Horiz. % 319.08% 356.31% 300.00% 195.38% 183.08% 119.38% 100.00%
P/EPS 69.45 78.61 69.02 48.73 60.43 38.56 34.09 60.64%
  QoQ % -11.65% 13.89% 41.64% -19.36% 56.72% 13.11% -
  Horiz. % 203.73% 230.60% 202.46% 142.95% 177.27% 113.11% 100.00%
EY 1.44 1.27 1.45 2.05 1.65 2.59 2.93 -37.70%
  QoQ % 13.39% -12.41% -29.27% 24.24% -36.29% -11.60% -
  Horiz. % 49.15% 43.34% 49.49% 69.97% 56.31% 88.40% 100.00%
DY 0.55 0.52 0.40 0.64 0.71 1.13 0.77 -20.08%
  QoQ % 5.77% 30.00% -37.50% -9.86% -37.17% 46.75% -
  Horiz. % 71.43% 67.53% 51.95% 83.12% 92.21% 146.75% 100.00%
P/NAPS 0.00 18.25 16.18 11.50 11.74 6.06 7.09 -
  QoQ % 0.00% 12.79% 40.70% -2.04% 93.73% -14.53% -
  Horiz. % 0.00% 257.40% 228.21% 162.20% 165.59% 85.47% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 -
Price 2.1200 2.2000 1.7600 1.6400 2.9700 2.5000 1.6900 -
P/RPS 10.83 11.64 9.64 9.05 5.57 4.86 3.37 117.62%
  QoQ % -6.96% 20.75% 6.52% 62.48% 14.61% 44.21% -
  Horiz. % 321.36% 345.40% 286.05% 268.55% 165.28% 144.21% 100.00%
P/EPS 72.53 78.97 68.25 69.49 56.61 48.20 35.35 61.40%
  QoQ % -8.15% 15.71% -1.78% 22.75% 17.45% 36.35% -
  Horiz. % 205.18% 223.39% 193.07% 196.58% 160.14% 136.35% 100.00%
EY 1.38 1.27 1.47 1.44 1.77 2.07 2.83 -38.02%
  QoQ % 8.66% -13.61% 2.08% -18.64% -14.49% -26.86% -
  Horiz. % 48.76% 44.88% 51.94% 50.88% 62.54% 73.14% 100.00%
DY 0.53 0.51 0.40 0.45 0.76 0.90 0.74 -19.93%
  QoQ % 3.92% 27.50% -11.11% -40.79% -15.56% 21.62% -
  Horiz. % 71.62% 68.92% 54.05% 60.81% 102.70% 121.62% 100.00%
P/NAPS 0.00 18.33 16.00 16.40 11.00 7.58 7.35 -
  QoQ % 0.00% 14.56% -2.44% 49.09% 45.12% 3.13% -
  Horiz. % 0.00% 249.39% 217.69% 223.13% 149.66% 103.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS