Highlights

[GDEX] YoY Annualized Quarter Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     60.02%    YoY -     120.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 205,864 174,964 148,416 128,024 105,124 85,296 78,956 17.31%
  YoY % 17.66% 17.89% 15.93% 21.78% 23.25% 8.03% -
  Horiz. % 260.73% 221.60% 187.97% 162.15% 133.14% 108.03% 100.00%
PBT 28,720 22,488 20,460 19,524 8,792 6,944 6,160 29.24%
  YoY % 27.71% 9.91% 4.79% 122.07% 26.61% 12.73% -
  Horiz. % 466.23% 365.06% 332.14% 316.95% 142.73% 112.73% 100.00%
Tax -3,560 -2,556 -5,728 -5,532 -2,460 -1,980 -1,788 12.16%
  YoY % -39.28% 55.38% -3.54% -124.88% -24.24% -10.74% -
  Horiz. % 199.11% 142.95% 320.36% 309.40% 137.58% 110.74% 100.00%
NP 25,160 19,932 14,732 13,992 6,332 4,964 4,372 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
NP to SH 25,160 19,932 14,732 13,992 6,332 4,964 4,372 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
Tax Rate 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % 28.51 % 29.03 % -13.21%
  YoY % 9.06% -59.39% -1.16% 1.25% -1.86% -1.79% -
  Horiz. % 42.71% 39.17% 96.45% 97.59% 96.38% 98.21% 100.00%
Total Cost 180,704 155,032 133,684 114,032 98,792 80,332 74,584 15.88%
  YoY % 16.56% 15.97% 17.23% 15.43% 22.98% 7.71% -
  Horiz. % 242.28% 207.86% 179.24% 152.89% 132.46% 107.71% 100.00%
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
NOSH 1,233,333 844,576 263,071 261,044 255,322 258,541 260,238 29.59%
  YoY % 46.03% 221.04% 0.78% 2.24% -1.25% -0.65% -
  Horiz. % 473.92% 324.54% 101.09% 100.31% 98.11% 99.35% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 5.82 % 5.54 % 14.09%
  YoY % 7.29% 14.70% -9.15% 81.56% 3.44% 5.05% -
  Horiz. % 220.58% 205.60% 179.24% 197.29% 108.66% 105.05% 100.00%
ROE 17.00 % 19.67 % 20.74 % 24.36 % 13.05 % 11.29 % 10.50 % 8.36%
  YoY % -13.57% -5.16% -14.86% 86.67% 15.59% 7.52% -
  Horiz. % 161.90% 187.33% 197.52% 232.00% 124.29% 107.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.69 20.72 56.42 49.04 41.17 32.99 30.34 -9.48%
  YoY % -19.45% -63.28% 15.05% 19.12% 24.80% 8.73% -
  Horiz. % 55.01% 68.29% 185.96% 161.63% 135.70% 108.73% 100.00%
EPS 2.04 2.36 5.60 5.36 2.48 1.92 1.68 3.29%
  YoY % -13.56% -57.86% 4.48% 116.13% 29.17% 14.29% -
  Horiz. % 121.43% 140.48% 333.33% 319.05% 147.62% 114.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.2700 0.2200 0.1900 0.1700 0.1600 -4.68%
  YoY % 0.00% -55.56% 22.73% 15.79% 11.76% 6.25% -
  Horiz. % 75.00% 75.00% 168.75% 137.50% 118.75% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.65 3.10 2.63 2.27 1.86 1.51 1.40 17.31%
  YoY % 17.74% 17.87% 15.86% 22.04% 23.18% 7.86% -
  Horiz. % 260.71% 221.43% 187.86% 162.14% 132.86% 107.86% 100.00%
EPS 0.45 0.35 0.26 0.25 0.11 0.09 0.08 33.34%
  YoY % 28.57% 34.62% 4.00% 127.27% 22.22% 12.50% -
  Horiz. % 562.50% 437.50% 325.00% 312.50% 137.50% 112.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0262 0.0180 0.0126 0.0102 0.0086 0.0078 0.0074 23.44%
  YoY % 45.56% 42.86% 23.53% 18.60% 10.26% 5.41% -
  Horiz. % 354.05% 243.24% 170.27% 137.84% 116.22% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1300 2.0300 3.1700 1.3900 0.8500 0.6200 0.4100 -
P/RPS 6.77 9.80 5.62 2.83 2.06 1.88 1.35 30.81%
  YoY % -30.92% 74.38% 98.59% 37.38% 9.57% 39.26% -
  Horiz. % 501.48% 725.93% 416.30% 209.63% 152.59% 139.26% 100.00%
P/EPS 55.39 86.02 56.61 25.93 34.27 32.29 24.40 14.63%
  YoY % -35.61% 51.95% 118.32% -24.34% 6.13% 32.34% -
  Horiz. % 227.01% 352.54% 232.01% 106.27% 140.45% 132.34% 100.00%
EY 1.81 1.16 1.77 3.86 2.92 3.10 4.10 -12.73%
  YoY % 56.03% -34.46% -54.15% 32.19% -5.81% -24.39% -
  Horiz. % 44.15% 28.29% 43.17% 94.15% 71.22% 75.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 9.42 16.92 11.74 6.32 4.47 3.65 2.56 24.24%
  YoY % -44.33% 44.12% 85.76% 41.39% 22.47% 42.58% -
  Horiz. % 367.97% 660.94% 458.59% 246.88% 174.61% 142.58% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 -
Price 1.5600 2.1200 2.9700 1.4500 0.9800 0.6300 0.5500 -
P/RPS 9.35 10.23 5.26 2.96 2.38 1.91 1.81 31.46%
  YoY % -8.60% 94.49% 77.70% 24.37% 24.61% 5.52% -
  Horiz. % 516.57% 565.19% 290.61% 163.54% 131.49% 105.52% 100.00%
P/EPS 76.47 89.83 53.04 27.05 39.52 32.81 32.74 15.18%
  YoY % -14.87% 69.36% 96.08% -31.55% 20.45% 0.21% -
  Horiz. % 233.57% 274.37% 162.00% 82.62% 120.71% 100.21% 100.00%
EY 1.31 1.11 1.89 3.70 2.53 3.05 3.05 -13.13%
  YoY % 18.02% -41.27% -48.92% 46.25% -17.05% 0.00% -
  Horiz. % 42.95% 36.39% 61.97% 121.31% 82.95% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 13.00 17.67 11.00 6.59 5.16 3.71 3.44 24.79%
  YoY % -26.43% 60.64% 66.92% 27.71% 39.08% 7.85% -
  Horiz. % 377.91% 513.66% 319.77% 191.57% 150.00% 107.85% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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