Highlights

[GDEX] YoY Annual (Unaudited) Result on 2016-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend YoY -     21.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 317,576 292,988 250,510 219,757 196,751 158,703 135,154 15.29%
  YoY % 8.39% 16.96% 13.99% 11.69% 23.97% 17.42% -
  Horiz. % 234.97% 216.78% 185.35% 162.60% 145.58% 117.42% 100.00%
PBT 32,375 44,607 44,474 40,183 31,306 24,272 19,255 9.04%
  YoY % -27.42% 0.30% 10.68% 28.36% 28.98% 26.06% -
  Horiz. % 168.14% 231.66% 230.97% 208.69% 162.59% 126.06% 100.00%
Tax 95 -20,980 -7,645 -5,739 -3,010 -887 -5,639 -
  YoY % 100.45% -174.43% -33.21% -90.66% -239.35% 84.27% -
  Horiz. % -1.68% 372.05% 135.57% 101.77% 53.38% 15.73% 100.00%
NP 32,470 23,627 36,829 34,444 28,296 23,385 13,616 15.58%
  YoY % 37.43% -35.85% 6.92% 21.73% 21.00% 71.75% -
  Horiz. % 238.47% 173.52% 270.48% 252.97% 207.81% 171.75% 100.00%
NP to SH 32,470 23,627 36,829 34,444 28,296 23,385 13,616 15.58%
  YoY % 37.43% -35.85% 6.92% 21.73% 21.00% 71.75% -
  Horiz. % 238.47% 173.52% 270.48% 252.97% 207.81% 171.75% 100.00%
Tax Rate -0.29 % 47.03 % 17.19 % 14.28 % 9.61 % 3.65 % 29.29 % -
  YoY % -100.62% 173.59% 20.38% 48.60% 163.29% -87.54% -
  Horiz. % -0.99% 160.57% 58.69% 48.75% 32.81% 12.46% 100.00%
Total Cost 285,106 269,361 213,681 185,313 168,455 135,318 121,538 15.26%
  YoY % 5.85% 26.06% 15.31% 10.01% 24.49% 11.34% -
  Horiz. % 234.58% 221.63% 175.81% 152.47% 138.60% 111.34% 100.00%
Net Worth 434,611 446,897 446,098 362,568 128,466 99,867 86,409 30.88%
  YoY % -2.75% 0.18% 23.04% 182.23% 28.64% 15.58% -
  Horiz. % 502.97% 517.19% 516.26% 419.59% 148.67% 115.58% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 13,581 11,172 13,940 12,948 11,678 9,404 5,891 14.93%
  YoY % 21.56% -19.86% 7.66% 10.88% 24.19% 59.62% -
  Horiz. % 230.53% 189.64% 236.62% 219.79% 198.23% 159.62% 100.00%
Div Payout % 41.83 % 47.29 % 37.85 % 37.59 % 41.27 % 40.21 % 43.27 % -0.56%
  YoY % -11.55% 24.94% 0.69% -8.92% 2.64% -7.07% -
  Horiz. % 96.67% 109.29% 87.47% 86.87% 95.38% 92.93% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 434,611 446,897 446,098 362,568 128,466 99,867 86,409 30.88%
  YoY % -2.75% 0.18% 23.04% 182.23% 28.64% 15.58% -
  Horiz. % 502.97% 517.19% 516.26% 419.59% 148.67% 115.58% 100.00%
NOSH 5,432,647 5,586,223 5,576,236 1,294,887 1,167,874 832,229 261,846 65.73%
  YoY % -2.75% 0.18% 330.63% 10.88% 40.33% 217.83% -
  Horiz. % 2,074.75% 2,133.40% 2,129.58% 494.52% 446.02% 317.83% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.22 % 8.06 % 14.70 % 15.67 % 14.38 % 14.74 % 10.07 % 0.25%
  YoY % 26.80% -45.17% -6.19% 8.97% -2.44% 46.38% -
  Horiz. % 101.49% 80.04% 145.98% 155.61% 142.80% 146.38% 100.00%
ROE 7.47 % 5.29 % 8.26 % 9.50 % 22.03 % 23.42 % 15.76 % -11.69%
  YoY % 41.21% -35.96% -13.05% -56.88% -5.94% 48.60% -
  Horiz. % 47.40% 33.57% 52.41% 60.28% 139.78% 148.60% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.85 5.24 4.49 16.97 16.85 19.07 51.62 -30.42%
  YoY % 11.64% 16.70% -73.54% 0.71% -11.64% -63.06% -
  Horiz. % 11.33% 10.15% 8.70% 32.87% 32.64% 36.94% 100.00%
EPS 0.58 0.42 0.66 2.66 2.43 2.15 5.20 -30.61%
  YoY % 38.10% -36.36% -75.19% 9.47% 13.02% -58.65% -
  Horiz. % 11.15% 8.08% 12.69% 51.15% 46.73% 41.35% 100.00%
DPS 0.25 0.20 0.25 1.00 1.00 1.13 2.25 -30.65%
  YoY % 25.00% -20.00% -75.00% 0.00% -11.50% -49.78% -
  Horiz. % 11.11% 8.89% 11.11% 44.44% 44.44% 50.22% 100.00%
NAPS 0.0800 0.0800 0.0800 0.2800 0.1100 0.1200 0.3300 -21.03%
  YoY % 0.00% 0.00% -71.43% 154.55% -8.33% -63.64% -
  Horiz. % 24.24% 24.24% 24.24% 84.85% 33.33% 36.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.63 5.19 4.44 3.90 3.49 2.81 2.40 15.26%
  YoY % 8.48% 16.89% 13.85% 11.75% 24.20% 17.08% -
  Horiz. % 234.58% 216.25% 185.00% 162.50% 145.42% 117.08% 100.00%
EPS 0.58 0.42 0.65 0.61 0.50 0.41 0.24 15.84%
  YoY % 38.10% -35.38% 6.56% 22.00% 21.95% 70.83% -
  Horiz. % 241.67% 175.00% 270.83% 254.17% 208.33% 170.83% 100.00%
DPS 0.24 0.20 0.25 0.23 0.21 0.17 0.10 15.70%
  YoY % 20.00% -20.00% 8.70% 9.52% 23.53% 70.00% -
  Horiz. % 240.00% 200.00% 250.00% 230.00% 210.00% 170.00% 100.00%
NAPS 0.0770 0.0792 0.0791 0.0643 0.0228 0.0177 0.0153 30.89%
  YoY % -2.78% 0.13% 23.02% 182.02% 28.81% 15.69% -
  Horiz. % 503.27% 517.65% 516.99% 420.26% 149.02% 115.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2650 0.4050 0.6250 1.5400 1.3700 2.1900 2.0000 -
P/RPS 4.53 7.72 13.91 9.07 8.13 11.48 3.87 2.66%
  YoY % -41.32% -44.50% 53.36% 11.56% -29.18% 196.64% -
  Horiz. % 117.05% 199.48% 359.43% 234.37% 210.08% 296.64% 100.00%
P/EPS 44.34 95.76 94.63 57.89 56.54 77.94 38.46 2.40%
  YoY % -53.70% 1.19% 63.47% 2.39% -27.46% 102.65% -
  Horiz. % 115.29% 248.99% 246.05% 150.52% 147.01% 202.65% 100.00%
EY 2.26 1.04 1.06 1.73 1.77 1.28 2.60 -2.31%
  YoY % 117.31% -1.89% -38.73% -2.26% 38.28% -50.77% -
  Horiz. % 86.92% 40.00% 40.77% 66.54% 68.08% 49.23% 100.00%
DY 0.94 0.49 0.40 0.65 0.73 0.52 1.13 -3.02%
  YoY % 91.84% 22.50% -38.46% -10.96% 40.38% -53.98% -
  Horiz. % 83.19% 43.36% 35.40% 57.52% 64.60% 46.02% 100.00%
P/NAPS 3.31 5.06 7.81 5.50 12.45 18.25 6.06 -9.58%
  YoY % -34.58% -35.21% 42.00% -55.82% -31.78% 201.16% -
  Horiz. % 54.62% 83.50% 128.88% 90.76% 205.45% 301.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 -
Price 0.2750 0.4200 0.6800 1.5100 0.8650 2.2000 2.5000 -
P/RPS 4.70 8.01 15.14 8.90 5.13 11.54 4.84 -0.49%
  YoY % -41.32% -47.09% 70.11% 73.49% -55.55% 138.43% -
  Horiz. % 97.11% 165.50% 312.81% 183.88% 105.99% 238.43% 100.00%
P/EPS 46.01 99.30 102.96 56.77 35.70 78.29 48.08 -0.73%
  YoY % -53.67% -3.55% 81.36% 59.02% -54.40% 62.83% -
  Horiz. % 95.69% 206.53% 214.14% 118.07% 74.25% 162.83% 100.00%
EY 2.17 1.01 0.97 1.76 2.80 1.28 2.08 0.71%
  YoY % 114.85% 4.12% -44.89% -37.14% 118.75% -38.46% -
  Horiz. % 104.33% 48.56% 46.63% 84.62% 134.62% 61.54% 100.00%
DY 0.91 0.48 0.37 0.66 1.16 0.51 0.90 0.18%
  YoY % 89.58% 29.73% -43.94% -43.10% 127.45% -43.33% -
  Horiz. % 101.11% 53.33% 41.11% 73.33% 128.89% 56.67% 100.00%
P/NAPS 3.44 5.25 8.50 5.39 7.86 18.33 7.58 -12.33%
  YoY % -34.48% -38.24% 57.70% -31.42% -57.12% 141.82% -
  Horiz. % 45.38% 69.26% 112.14% 71.11% 103.69% 241.82% 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
 
 

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