Highlights

[GDEX] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -14.77%    YoY -     35.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 275,068 232,068 205,864 174,964 148,416 128,024 105,124 17.37%
  YoY % 18.53% 12.73% 17.66% 17.89% 15.93% 21.78% -
  Horiz. % 261.66% 220.76% 195.83% 166.44% 141.18% 121.78% 100.00%
PBT 37,284 38,480 28,720 22,488 20,460 19,524 8,792 27.20%
  YoY % -3.11% 33.98% 27.71% 9.91% 4.79% 122.07% -
  Horiz. % 424.07% 437.67% 326.66% 255.78% 232.71% 222.07% 100.00%
Tax -5,708 -6,056 -3,560 -2,556 -5,728 -5,532 -2,460 15.05%
  YoY % 5.75% -70.11% -39.28% 55.38% -3.54% -124.88% -
  Horiz. % 232.03% 246.18% 144.72% 103.90% 232.85% 224.88% 100.00%
NP 31,576 32,424 25,160 19,932 14,732 13,992 6,332 30.68%
  YoY % -2.62% 28.87% 26.23% 35.30% 5.29% 120.97% -
  Horiz. % 498.67% 512.07% 397.35% 314.78% 232.66% 220.97% 100.00%
NP to SH 31,576 32,424 25,160 19,932 14,732 13,992 6,332 30.68%
  YoY % -2.62% 28.87% 26.23% 35.30% 5.29% 120.97% -
  Horiz. % 498.67% 512.07% 397.35% 314.78% 232.66% 220.97% 100.00%
Tax Rate 15.31 % 15.74 % 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % -9.55%
  YoY % -2.73% 26.94% 9.06% -59.39% -1.16% 1.25% -
  Horiz. % 54.72% 56.25% 44.32% 40.64% 100.07% 101.25% 100.00%
Total Cost 243,492 199,644 180,704 155,032 133,684 114,032 98,792 16.21%
  YoY % 21.96% 10.48% 16.56% 15.97% 17.23% 15.43% -
  Horiz. % 246.47% 202.09% 182.91% 156.93% 135.32% 115.43% 100.00%
Net Worth 446,098 398,430 147,999 101,349 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 46.03% 42.69% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 208.92% 146.42% 118.38% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 446,098 398,430 147,999 101,349 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 46.03% 42.69% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 208.92% 146.42% 118.38% 100.00%
NOSH 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 255,322 67.11%
  YoY % 305.87% 11.40% 46.03% 221.04% 0.78% 2.24% -
  Horiz. % 2,184.00% 538.10% 483.05% 330.79% 103.03% 102.24% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.48 % 13.97 % 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 11.35%
  YoY % -17.82% 14.32% 7.29% 14.70% -9.15% 81.56% -
  Horiz. % 190.70% 232.06% 202.99% 189.20% 164.95% 181.56% 100.00%
ROE 7.08 % 8.14 % 17.00 % 19.67 % 20.74 % 24.36 % 13.05 % -9.68%
  YoY % -13.02% -52.12% -13.57% -5.16% -14.86% 86.67% -
  Horiz. % 54.25% 62.38% 130.27% 150.73% 158.93% 186.67% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.93 16.89 16.69 20.72 56.42 49.04 41.17 -29.77%
  YoY % -70.81% 1.20% -19.45% -63.28% 15.05% 19.12% -
  Horiz. % 11.97% 41.03% 40.54% 50.33% 137.04% 119.12% 100.00%
EPS 0.56 2.36 2.04 2.36 5.60 5.36 2.48 -21.95%
  YoY % -76.27% 15.69% -13.56% -57.86% 4.48% 116.13% -
  Horiz. % 22.58% 95.16% 82.26% 95.16% 225.81% 216.13% 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 0.0800 0.2900 0.1200 0.1200 0.2700 0.2200 0.1900 -13.41%
  YoY % -72.41% 141.67% 0.00% -55.56% 22.73% 15.79% -
  Horiz. % 42.11% 152.63% 63.16% 63.16% 142.11% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.88 4.11 3.65 3.10 2.63 2.27 1.86 17.42%
  YoY % 18.73% 12.60% 17.74% 17.87% 15.86% 22.04% -
  Horiz. % 262.37% 220.97% 196.24% 166.67% 141.40% 122.04% 100.00%
EPS 0.56 0.57 0.45 0.35 0.26 0.25 0.11 31.13%
  YoY % -1.75% 26.67% 28.57% 34.62% 4.00% 127.27% -
  Horiz. % 509.09% 518.18% 409.09% 318.18% 236.36% 227.27% 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 0.0791 0.0706 0.0262 0.0180 0.0126 0.0102 0.0086 44.70%
  YoY % 12.04% 169.47% 45.56% 42.86% 23.53% 18.60% -
  Horiz. % 919.77% 820.93% 304.65% 209.30% 146.51% 118.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.6350 1.7400 1.1300 2.0300 3.1700 1.3900 0.8500 -
P/RPS 12.87 10.30 6.77 9.80 5.62 2.83 2.06 35.67%
  YoY % 24.95% 52.14% -30.92% 74.38% 98.59% 37.38% -
  Horiz. % 624.76% 500.00% 328.64% 475.73% 272.82% 137.38% 100.00%
P/EPS 112.14 73.73 55.39 86.02 56.61 25.93 34.27 21.82%
  YoY % 52.10% 33.11% -35.61% 51.95% 118.32% -24.34% -
  Horiz. % 327.22% 215.14% 161.63% 251.01% 165.19% 75.66% 100.00%
EY 0.89 1.36 1.81 1.16 1.77 3.86 2.92 -17.95%
  YoY % -34.56% -24.86% 56.03% -34.46% -54.15% 32.19% -
  Horiz. % 30.48% 46.58% 61.99% 39.73% 60.62% 132.19% 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 7.94 6.00 9.42 16.92 11.74 6.32 4.47 10.04%
  YoY % 32.33% -36.31% -44.33% 44.12% 85.76% 41.39% -
  Horiz. % 177.63% 134.23% 210.74% 378.52% 262.64% 141.39% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 -
Price 0.6300 1.6900 1.5600 2.1200 2.9700 1.4500 0.9800 -
P/RPS 12.77 10.01 9.35 10.23 5.26 2.96 2.38 32.28%
  YoY % 27.57% 7.06% -8.60% 94.49% 77.70% 24.37% -
  Horiz. % 536.55% 420.59% 392.86% 429.83% 221.01% 124.37% 100.00%
P/EPS 111.26 71.61 76.47 89.83 53.04 27.05 39.52 18.81%
  YoY % 55.37% -6.36% -14.87% 69.36% 96.08% -31.55% -
  Horiz. % 281.53% 181.20% 193.50% 227.30% 134.21% 68.45% 100.00%
EY 0.90 1.40 1.31 1.11 1.89 3.70 2.53 -15.81%
  YoY % -35.71% 6.87% 18.02% -41.27% -48.92% 46.25% -
  Horiz. % 35.57% 55.34% 51.78% 43.87% 74.70% 146.25% 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 7.88 5.83 13.00 17.67 11.00 6.59 5.16 7.30%
  YoY % 35.16% -55.15% -26.43% 60.64% 66.92% 27.71% -
  Horiz. % 152.71% 112.98% 251.94% 342.44% 213.18% 127.71% 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
 
 

138  134  338  1677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.135+0.01 
 HSI-H8M 0.595+0.055 
 HSI-C9J 0.175-0.03 
 PPHB 0.73+0.09 
 FPGROUP 0.605+0.03 
 JAKS 0.78+0.02 
 BRIGHT 0.20+0.03 
 SALUTE 0.405+0.035 
 NOTION 0.67+0.01 
 KRONO 0.455+0.025 

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