Highlights

[GDEX] YoY Annualized Quarter Result on 2010-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     15.11%    YoY -     21.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 154,816 132,500 112,296 89,312 79,916 79,264 64,224 15.78%
  YoY % 16.84% 17.99% 25.73% 11.76% 0.82% 23.42% -
  Horiz. % 241.06% 206.31% 174.85% 139.06% 124.43% 123.42% 100.00%
PBT 23,356 19,542 10,272 7,676 6,594 4,458 3,808 35.26%
  YoY % 19.52% 90.25% 33.82% 16.41% 47.91% 17.07% -
  Horiz. % 613.34% 513.18% 269.75% 201.58% 173.16% 117.07% 100.00%
Tax 1,454 -5,620 -2,896 -1,962 -1,892 -1,264 -990 -
  YoY % 125.87% -94.06% -47.60% -3.70% -49.68% -27.68% -
  Horiz. % -146.87% 567.68% 292.53% 198.18% 191.11% 127.68% 100.00%
NP 24,810 13,922 7,376 5,714 4,702 3,194 2,818 43.65%
  YoY % 78.21% 88.75% 29.09% 21.52% 47.21% 13.34% -
  Horiz. % 880.41% 494.04% 261.75% 202.77% 166.86% 113.34% 100.00%
NP to SH 24,810 13,922 7,376 5,714 4,702 3,194 2,818 43.65%
  YoY % 78.21% 88.75% 29.09% 21.52% 47.21% 13.34% -
  Horiz. % 880.41% 494.04% 261.75% 202.77% 166.86% 113.34% 100.00%
Tax Rate -6.23 % 28.76 % 28.19 % 25.56 % 28.69 % 28.35 % 26.00 % -
  YoY % -121.66% 2.02% 10.29% -10.91% 1.20% 9.04% -
  Horiz. % -23.96% 110.62% 108.42% 98.31% 110.35% 109.04% 100.00%
Total Cost 130,006 118,578 104,920 83,598 75,214 76,070 61,406 13.30%
  YoY % 9.64% 13.02% 25.51% 11.15% -1.13% 23.88% -
  Horiz. % 211.72% 193.10% 170.86% 136.14% 122.49% 123.88% 100.00%
Net Worth 80,032 57,789 51,580 43,755 41,336 38,637 35,865 14.30%
  YoY % 38.49% 12.04% 17.88% 5.85% 6.99% 7.73% -
  Horiz. % 223.15% 161.13% 143.82% 122.00% 115.25% 107.73% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 80,032 57,789 51,580 43,755 41,336 38,637 35,865 14.30%
  YoY % 38.49% 12.04% 17.88% 5.85% 6.99% 7.73% -
  Horiz. % 223.15% 161.13% 143.82% 122.00% 115.25% 107.73% 100.00%
NOSH 800,322 262,679 257,902 257,387 258,351 257,580 256,181 20.89%
  YoY % 204.68% 1.85% 0.20% -0.37% 0.30% 0.55% -
  Horiz. % 312.40% 102.54% 100.67% 100.47% 100.85% 100.55% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.03 % 10.51 % 6.57 % 6.40 % 5.88 % 4.03 % 4.39 % 24.07%
  YoY % 52.52% 59.97% 2.66% 8.84% 45.91% -8.20% -
  Horiz. % 365.15% 239.41% 149.66% 145.79% 133.94% 91.80% 100.00%
ROE 31.00 % 24.09 % 14.30 % 13.06 % 11.38 % 8.27 % 7.86 % 25.67%
  YoY % 28.68% 68.46% 9.49% 14.76% 37.61% 5.22% -
  Horiz. % 394.40% 306.49% 181.93% 166.16% 144.78% 105.22% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.34 50.44 43.54 34.70 30.93 30.77 25.07 -4.23%
  YoY % -61.66% 15.85% 25.48% 12.19% 0.52% 22.74% -
  Horiz. % 77.14% 201.20% 173.67% 138.41% 123.37% 122.74% 100.00%
EPS 3.10 5.30 2.86 2.22 1.82 1.24 1.10 18.83%
  YoY % -41.51% 85.31% 28.83% 21.98% 46.77% 12.73% -
  Horiz. % 281.82% 481.82% 260.00% 201.82% 165.45% 112.73% 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 0.1000 0.2200 0.2000 0.1700 0.1600 0.1500 0.1400 -5.45%
  YoY % -54.55% 10.00% 17.65% 6.25% 6.67% 7.14% -
  Horiz. % 71.43% 157.14% 142.86% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.74 2.35 1.99 1.58 1.42 1.41 1.14 15.72%
  YoY % 16.60% 18.09% 25.95% 11.27% 0.71% 23.68% -
  Horiz. % 240.35% 206.14% 174.56% 138.60% 124.56% 123.68% 100.00%
EPS 0.44 0.25 0.13 0.10 0.08 0.06 0.05 43.64%
  YoY % 76.00% 92.31% 30.00% 25.00% 33.33% 20.00% -
  Horiz. % 880.00% 500.00% 260.00% 200.00% 160.00% 120.00% 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 0.0142 0.0102 0.0091 0.0078 0.0073 0.0068 0.0064 14.19%
  YoY % 39.22% 12.09% 16.67% 6.85% 7.35% 6.25% -
  Horiz. % 221.88% 159.38% 142.19% 121.88% 114.06% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.1500 1.6000 0.9900 0.5900 0.5000 0.6800 0.7600 -
P/RPS 5.94 3.17 2.27 1.70 1.62 2.21 3.03 11.86%
  YoY % 87.38% 39.65% 33.53% 4.94% -26.70% -27.06% -
  Horiz. % 196.04% 104.62% 74.92% 56.11% 53.47% 72.94% 100.00%
P/EPS 37.10 30.19 34.62 26.58 27.47 54.84 69.09 -9.84%
  YoY % 22.89% -12.80% 30.25% -3.24% -49.91% -20.63% -
  Horiz. % 53.70% 43.70% 50.11% 38.47% 39.76% 79.37% 100.00%
EY 2.70 3.31 2.89 3.76 3.64 1.82 1.45 10.91%
  YoY % -18.43% 14.53% -23.14% 3.30% 100.00% 25.52% -
  Horiz. % 186.21% 228.28% 199.31% 259.31% 251.03% 125.52% 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 11.50 7.27 4.95 3.47 3.13 4.53 5.43 13.31%
  YoY % 58.18% 46.87% 42.65% 10.86% -30.91% -16.57% -
  Horiz. % 211.79% 133.89% 91.16% 63.90% 57.64% 83.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 -
Price 1.6400 1.6500 1.0600 0.7200 0.6600 0.6800 0.7500 -
P/RPS 8.48 3.27 2.43 2.07 2.13 2.21 2.99 18.96%
  YoY % 159.33% 34.57% 17.39% -2.82% -3.62% -26.09% -
  Horiz. % 283.61% 109.36% 81.27% 69.23% 71.24% 73.91% 100.00%
P/EPS 52.90 31.13 37.06 32.43 36.26 54.84 68.18 -4.14%
  YoY % 69.93% -16.00% 14.28% -10.56% -33.88% -19.57% -
  Horiz. % 77.59% 45.66% 54.36% 47.57% 53.18% 80.43% 100.00%
EY 1.89 3.21 2.70 3.08 2.76 1.82 1.47 4.27%
  YoY % -41.12% 18.89% -12.34% 11.59% 51.65% 23.81% -
  Horiz. % 128.57% 218.37% 183.67% 209.52% 187.76% 123.81% 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 16.40 7.50 5.30 4.24 4.13 4.53 5.36 20.47%
  YoY % 118.67% 41.51% 25.00% 2.66% -8.83% -15.49% -
  Horiz. % 305.97% 139.93% 98.88% 79.10% 77.05% 84.51% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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