Highlights

[GDEX] YoY Annual (Unaudited) Result on 2013-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend YoY -     55.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 219,757 196,751 158,703 135,154 116,322 93,071 81,839 17.88%
  YoY % 11.69% 23.97% 17.42% 16.19% 24.98% 13.72% -
  Horiz. % 268.52% 240.41% 193.92% 165.15% 142.14% 113.72% 100.00%
PBT 40,183 31,306 24,272 19,255 12,253 9,865 8,258 30.14%
  YoY % 28.36% 28.98% 26.06% 57.15% 24.21% 19.46% -
  Horiz. % 486.59% 379.10% 293.92% 233.17% 148.38% 119.46% 100.00%
Tax -5,739 -3,010 -887 -5,639 -3,509 -2,882 -2,304 16.41%
  YoY % -90.66% -239.35% 84.27% -60.70% -21.76% -25.09% -
  Horiz. % 249.09% 130.64% 38.50% 244.75% 152.30% 125.09% 100.00%
NP 34,444 28,296 23,385 13,616 8,744 6,983 5,954 33.95%
  YoY % 21.73% 21.00% 71.75% 55.72% 25.22% 17.28% -
  Horiz. % 578.50% 475.24% 392.76% 228.69% 146.86% 117.28% 100.00%
NP to SH 34,444 28,296 23,385 13,616 8,744 6,983 5,954 33.95%
  YoY % 21.73% 21.00% 71.75% 55.72% 25.22% 17.28% -
  Horiz. % 578.50% 475.24% 392.76% 228.69% 146.86% 117.28% 100.00%
Tax Rate 14.28 % 9.61 % 3.65 % 29.29 % 28.64 % 29.21 % 27.90 % -10.55%
  YoY % 48.60% 163.29% -87.54% 2.27% -1.95% 4.70% -
  Horiz. % 51.18% 34.44% 13.08% 104.98% 102.65% 104.70% 100.00%
Total Cost 185,313 168,455 135,318 121,538 107,578 86,088 75,885 16.03%
  YoY % 10.01% 24.49% 11.34% 12.98% 24.96% 13.45% -
  Horiz. % 244.20% 221.99% 178.32% 160.16% 141.76% 113.45% 100.00%
Net Worth 362,568 128,466 99,867 86,409 51,435 46,381 41,113 43.69%
  YoY % 182.23% 28.64% 15.58% 68.00% 10.90% 12.81% -
  Horiz. % 881.87% 312.47% 242.91% 210.17% 125.11% 112.81% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,948 11,678 9,404 5,891 3,214 3,220 2,569 30.90%
  YoY % 10.88% 24.19% 59.62% 83.27% -0.19% 25.35% -
  Horiz. % 503.92% 454.50% 365.98% 229.28% 125.11% 125.35% 100.00%
Div Payout % 37.59 % 41.27 % 40.21 % 43.27 % 36.76 % 46.13 % 43.16 % -2.27%
  YoY % -8.92% 2.64% -7.07% 17.71% -20.31% 6.88% -
  Horiz. % 87.09% 95.62% 93.16% 100.25% 85.17% 106.88% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 362,568 128,466 99,867 86,409 51,435 46,381 41,113 43.69%
  YoY % 182.23% 28.64% 15.58% 68.00% 10.90% 12.81% -
  Horiz. % 881.87% 312.47% 242.91% 210.17% 125.11% 112.81% 100.00%
NOSH 1,294,887 1,167,874 832,229 261,846 257,176 257,675 256,960 30.90%
  YoY % 10.88% 40.33% 217.83% 1.82% -0.19% 0.28% -
  Horiz. % 503.92% 454.50% 323.87% 101.90% 100.08% 100.28% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.67 % 14.38 % 14.74 % 10.07 % 7.52 % 7.50 % 7.28 % 13.62%
  YoY % 8.97% -2.44% 46.38% 33.91% 0.27% 3.02% -
  Horiz. % 215.25% 197.53% 202.47% 138.32% 103.30% 103.02% 100.00%
ROE 9.50 % 22.03 % 23.42 % 15.76 % 17.00 % 15.06 % 14.48 % -6.78%
  YoY % -56.88% -5.94% 48.60% -7.29% 12.88% 4.01% -
  Horiz. % 65.61% 152.14% 161.74% 108.84% 117.40% 104.01% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.97 16.85 19.07 51.62 45.23 36.12 31.85 -9.95%
  YoY % 0.71% -11.64% -63.06% 14.13% 25.22% 13.41% -
  Horiz. % 53.28% 52.90% 59.87% 162.07% 142.01% 113.41% 100.00%
EPS 2.66 2.43 2.15 5.20 3.40 2.71 2.31 2.38%
  YoY % 9.47% 13.02% -58.65% 52.94% 25.46% 17.32% -
  Horiz. % 115.15% 105.19% 93.07% 225.11% 147.19% 117.32% 100.00%
DPS 1.00 1.00 1.13 2.25 1.25 1.25 1.00 -
  YoY % 0.00% -11.50% -49.78% 80.00% 0.00% 25.00% -
  Horiz. % 100.00% 100.00% 113.00% 225.00% 125.00% 125.00% 100.00%
NAPS 0.2800 0.1100 0.1200 0.3300 0.2000 0.1800 0.1600 9.77%
  YoY % 154.55% -8.33% -63.64% 65.00% 11.11% 12.50% -
  Horiz. % 175.00% 68.75% 75.00% 206.25% 125.00% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.90 3.49 2.81 2.40 2.06 1.65 1.45 17.91%
  YoY % 11.75% 24.20% 17.08% 16.50% 24.85% 13.79% -
  Horiz. % 268.97% 240.69% 193.79% 165.52% 142.07% 113.79% 100.00%
EPS 0.61 0.50 0.41 0.24 0.15 0.12 0.11 33.01%
  YoY % 22.00% 21.95% 70.83% 60.00% 25.00% 9.09% -
  Horiz. % 554.55% 454.55% 372.73% 218.18% 136.36% 109.09% 100.00%
DPS 0.23 0.21 0.17 0.10 0.06 0.06 0.05 28.93%
  YoY % 9.52% 23.53% 70.00% 66.67% 0.00% 20.00% -
  Horiz. % 460.00% 420.00% 340.00% 200.00% 120.00% 120.00% 100.00%
NAPS 0.0643 0.0228 0.0177 0.0153 0.0091 0.0082 0.0073 43.66%
  YoY % 182.02% 28.81% 15.69% 68.13% 10.98% 12.33% -
  Horiz. % 880.82% 312.33% 242.47% 209.59% 124.66% 112.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.3700 2.1900 2.0000 1.0000 1.0100 0.4500 -
P/RPS 9.07 8.13 11.48 3.87 2.21 2.80 1.41 36.34%
  YoY % 11.56% -29.18% 196.64% 75.11% -21.07% 98.58% -
  Horiz. % 643.26% 576.60% 814.18% 274.47% 156.74% 198.58% 100.00%
P/EPS 57.89 56.54 77.94 38.46 29.41 37.27 19.42 19.95%
  YoY % 2.39% -27.46% 102.65% 30.77% -21.09% 91.92% -
  Horiz. % 298.09% 291.14% 401.34% 198.04% 151.44% 191.92% 100.00%
EY 1.73 1.77 1.28 2.60 3.40 2.68 5.15 -16.61%
  YoY % -2.26% 38.28% -50.77% -23.53% 26.87% -47.96% -
  Horiz. % 33.59% 34.37% 24.85% 50.49% 66.02% 52.04% 100.00%
DY 0.65 0.73 0.52 1.13 1.25 1.24 2.22 -18.50%
  YoY % -10.96% 40.38% -53.98% -9.60% 0.81% -44.14% -
  Horiz. % 29.28% 32.88% 23.42% 50.90% 56.31% 55.86% 100.00%
P/NAPS 5.50 12.45 18.25 6.06 5.00 5.61 2.81 11.83%
  YoY % -55.82% -31.78% 201.16% 21.20% -10.87% 99.64% -
  Horiz. % 195.73% 443.06% 649.47% 215.66% 177.94% 199.64% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 -
Price 1.5100 0.8650 2.2000 2.5000 1.3400 0.8600 0.5100 -
P/RPS 8.90 5.13 11.54 4.84 2.96 2.38 1.60 33.08%
  YoY % 73.49% -55.55% 138.43% 63.51% 24.37% 48.75% -
  Horiz. % 556.25% 320.62% 721.25% 302.50% 185.00% 148.75% 100.00%
P/EPS 56.77 35.70 78.29 48.08 39.41 31.73 22.01 17.09%
  YoY % 59.02% -54.40% 62.83% 22.00% 24.20% 44.16% -
  Horiz. % 257.93% 162.20% 355.70% 218.45% 179.05% 144.16% 100.00%
EY 1.76 2.80 1.28 2.08 2.54 3.15 4.54 -14.60%
  YoY % -37.14% 118.75% -38.46% -18.11% -19.37% -30.62% -
  Horiz. % 38.77% 61.67% 28.19% 45.81% 55.95% 69.38% 100.00%
DY 0.66 1.16 0.51 0.90 0.93 1.45 1.96 -16.58%
  YoY % -43.10% 127.45% -43.33% -3.23% -35.86% -26.02% -
  Horiz. % 33.67% 59.18% 26.02% 45.92% 47.45% 73.98% 100.00%
P/NAPS 5.39 7.86 18.33 7.58 6.70 4.78 3.19 9.13%
  YoY % -31.42% -57.12% 141.82% 13.13% 40.17% 49.84% -
  Horiz. % 168.97% 246.39% 574.61% 237.62% 210.03% 149.84% 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  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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