Highlights

[GDEX] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     16.49%    YoY -     29.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 187,678 154,816 132,500 112,296 89,312 79,916 79,264 15.44%
  YoY % 21.23% 16.84% 17.99% 25.73% 11.76% 0.82% -
  Horiz. % 236.78% 195.32% 167.16% 141.67% 112.68% 100.82% 100.00%
PBT 27,256 23,356 19,542 10,272 7,676 6,594 4,458 35.21%
  YoY % 16.70% 19.52% 90.25% 33.82% 16.41% 47.91% -
  Horiz. % 611.40% 523.91% 438.36% 230.42% 172.18% 147.91% 100.00%
Tax -2,868 1,454 -5,620 -2,896 -1,962 -1,892 -1,264 14.62%
  YoY % -297.25% 125.87% -94.06% -47.60% -3.70% -49.68% -
  Horiz. % 226.90% -115.03% 444.62% 229.11% 155.22% 149.68% 100.00%
NP 24,388 24,810 13,922 7,376 5,714 4,702 3,194 40.30%
  YoY % -1.70% 78.21% 88.75% 29.09% 21.52% 47.21% -
  Horiz. % 763.56% 776.77% 435.88% 230.93% 178.90% 147.21% 100.00%
NP to SH 24,388 24,810 13,922 7,376 5,714 4,702 3,194 40.30%
  YoY % -1.70% 78.21% 88.75% 29.09% 21.52% 47.21% -
  Horiz. % 763.56% 776.77% 435.88% 230.93% 178.90% 147.21% 100.00%
Tax Rate 10.52 % -6.23 % 28.76 % 28.19 % 25.56 % 28.69 % 28.35 % -15.22%
  YoY % 268.86% -121.66% 2.02% 10.29% -10.91% 1.20% -
  Horiz. % 37.11% -21.98% 101.45% 99.44% 90.16% 101.20% 100.00%
Total Cost 163,290 130,006 118,578 104,920 83,598 75,214 76,070 13.57%
  YoY % 25.60% 9.64% 13.02% 25.51% 11.15% -1.13% -
  Horiz. % 214.66% 170.90% 155.88% 137.93% 109.90% 98.87% 100.00%
Net Worth 0 80,032 57,789 51,580 43,755 41,336 38,637 -
  YoY % 0.00% 38.49% 12.04% 17.88% 5.85% 6.99% -
  Horiz. % 0.00% 207.14% 149.57% 133.50% 113.25% 106.99% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 0 80,032 57,789 51,580 43,755 41,336 38,637 -
  YoY % 0.00% 38.49% 12.04% 17.88% 5.85% 6.99% -
  Horiz. % 0.00% 207.14% 149.57% 133.50% 113.25% 106.99% 100.00%
NOSH 846,805 800,322 262,679 257,902 257,387 258,351 257,580 21.93%
  YoY % 5.81% 204.68% 1.85% 0.20% -0.37% 0.30% -
  Horiz. % 328.75% 310.71% 101.98% 100.12% 99.92% 100.30% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.99 % 16.03 % 10.51 % 6.57 % 6.40 % 5.88 % 4.03 % 21.53%
  YoY % -18.96% 52.52% 59.97% 2.66% 8.84% 45.91% -
  Horiz. % 322.33% 397.77% 260.79% 163.03% 158.81% 145.91% 100.00%
ROE - % 31.00 % 24.09 % 14.30 % 13.06 % 11.38 % 8.27 % -
  YoY % 0.00% 28.68% 68.46% 9.49% 14.76% 37.61% -
  Horiz. % 0.00% 374.85% 291.29% 172.91% 157.92% 137.61% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.16 19.34 50.44 43.54 34.70 30.93 30.77 -5.32%
  YoY % 14.58% -61.66% 15.85% 25.48% 12.19% 0.52% -
  Horiz. % 72.02% 62.85% 163.93% 141.50% 112.77% 100.52% 100.00%
EPS 2.16 3.10 5.30 2.86 2.22 1.82 1.24 9.69%
  YoY % -30.32% -41.51% 85.31% 28.83% 21.98% 46.77% -
  Horiz. % 174.19% 250.00% 427.42% 230.65% 179.03% 146.77% 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 0.0000 0.1000 0.2200 0.2000 0.1700 0.1600 0.1500 -
  YoY % 0.00% -54.55% 10.00% 17.65% 6.25% 6.67% -
  Horiz. % 0.00% 66.67% 146.67% 133.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.33 2.74 2.35 1.99 1.58 1.42 1.41 15.39%
  YoY % 21.53% 16.60% 18.09% 25.95% 11.27% 0.71% -
  Horiz. % 236.17% 194.33% 166.67% 141.13% 112.06% 100.71% 100.00%
EPS 0.43 0.44 0.25 0.13 0.10 0.08 0.06 38.83%
  YoY % -2.27% 76.00% 92.31% 30.00% 25.00% 33.33% -
  Horiz. % 716.67% 733.33% 416.67% 216.67% 166.67% 133.33% 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 0.0000 0.0142 0.0102 0.0091 0.0078 0.0073 0.0068 -
  YoY % 0.00% 39.22% 12.09% 16.67% 6.85% 7.35% -
  Horiz. % 0.00% 208.82% 150.00% 133.82% 114.71% 107.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.1000 1.1500 1.6000 0.9900 0.5900 0.5000 0.6800 -
P/RPS 9.48 5.94 3.17 2.27 1.70 1.62 2.21 27.45%
  YoY % 59.60% 87.38% 39.65% 33.53% 4.94% -26.70% -
  Horiz. % 428.96% 268.78% 143.44% 102.71% 76.92% 73.30% 100.00%
P/EPS 72.92 37.10 30.19 34.62 26.58 27.47 54.84 4.86%
  YoY % 96.55% 22.89% -12.80% 30.25% -3.24% -49.91% -
  Horiz. % 132.97% 67.65% 55.05% 63.13% 48.47% 50.09% 100.00%
EY 1.37 2.70 3.31 2.89 3.76 3.64 1.82 -4.62%
  YoY % -49.26% -18.43% 14.53% -23.14% 3.30% 100.00% -
  Horiz. % 75.27% 148.35% 181.87% 158.79% 206.59% 200.00% 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 0.00 11.50 7.27 4.95 3.47 3.13 4.53 -
  YoY % 0.00% 58.18% 46.87% 42.65% 10.86% -30.91% -
  Horiz. % 0.00% 253.86% 160.49% 109.27% 76.60% 69.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 -
Price 1.6100 1.6400 1.6500 1.0600 0.7200 0.6600 0.6800 -
P/RPS 7.26 8.48 3.27 2.43 2.07 2.13 2.21 21.91%
  YoY % -14.39% 159.33% 34.57% 17.39% -2.82% -3.62% -
  Horiz. % 328.51% 383.71% 147.96% 109.95% 93.67% 96.38% 100.00%
P/EPS 55.90 52.90 31.13 37.06 32.43 36.26 54.84 0.32%
  YoY % 5.67% 69.93% -16.00% 14.28% -10.56% -33.88% -
  Horiz. % 101.93% 96.46% 56.77% 67.58% 59.14% 66.12% 100.00%
EY 1.79 1.89 3.21 2.70 3.08 2.76 1.82 -0.28%
  YoY % -5.29% -41.12% 18.89% -12.34% 11.59% 51.65% -
  Horiz. % 98.35% 103.85% 176.37% 148.35% 169.23% 151.65% 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 0.00 16.40 7.50 5.30 4.24 4.13 4.53 -
  YoY % 0.00% 118.67% 41.51% 25.00% 2.66% -8.83% -
  Horiz. % 0.00% 362.03% 165.56% 117.00% 93.60% 91.17% 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
 
 

86  116  554  1758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.325+0.025 
 DNEX 0.28+0.02 
 AT 0.180.00 
 DNEX-WD 0.05+0.005 
 DGB 0.090.00 
 QES 0.375-0.005 
 XOX-WC 0.025+0.02 
 ICON 0.110.00 
 TRIVE-OR 0.0050.00 
 PA 0.180.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS