Highlights

[GDEX] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -0.50%    YoY -     88.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 213,902 187,678 154,816 132,500 112,296 89,312 79,916 17.82%
  YoY % 13.97% 21.23% 16.84% 17.99% 25.73% 11.76% -
  Horiz. % 267.66% 234.84% 193.72% 165.80% 140.52% 111.76% 100.00%
PBT 32,838 27,256 23,356 19,542 10,272 7,676 6,594 30.66%
  YoY % 20.48% 16.70% 19.52% 90.25% 33.82% 16.41% -
  Horiz. % 498.00% 413.35% 354.20% 296.36% 155.78% 116.41% 100.00%
Tax -4,650 -2,868 1,454 -5,620 -2,896 -1,962 -1,892 16.16%
  YoY % -62.13% -297.25% 125.87% -94.06% -47.60% -3.70% -
  Horiz. % 245.77% 151.59% -76.85% 297.04% 153.07% 103.70% 100.00%
NP 28,188 24,388 24,810 13,922 7,376 5,714 4,702 34.76%
  YoY % 15.58% -1.70% 78.21% 88.75% 29.09% 21.52% -
  Horiz. % 599.49% 518.67% 527.65% 296.09% 156.87% 121.52% 100.00%
NP to SH 28,188 24,388 24,810 13,922 7,376 5,714 4,702 34.76%
  YoY % 15.58% -1.70% 78.21% 88.75% 29.09% 21.52% -
  Horiz. % 599.49% 518.67% 527.65% 296.09% 156.87% 121.52% 100.00%
Tax Rate 14.16 % 10.52 % -6.23 % 28.76 % 28.19 % 25.56 % 28.69 % -11.10%
  YoY % 34.60% 268.86% -121.66% 2.02% 10.29% -10.91% -
  Horiz. % 49.36% 36.67% -21.71% 100.24% 98.26% 89.09% 100.00%
Total Cost 185,714 163,290 130,006 118,578 104,920 83,598 75,214 16.25%
  YoY % 13.73% 25.60% 9.64% 13.02% 25.51% 11.15% -
  Horiz. % 246.91% 217.10% 172.85% 157.65% 139.50% 111.15% 100.00%
Net Worth 160,721 0 80,032 57,789 51,580 43,755 41,336 25.38%
  YoY % 0.00% 0.00% 38.49% 12.04% 17.88% 5.85% -
  Horiz. % 388.81% 0.00% 193.61% 139.80% 124.78% 105.85% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 160,721 0 80,032 57,789 51,580 43,755 41,336 25.38%
  YoY % 0.00% 0.00% 38.49% 12.04% 17.88% 5.85% -
  Horiz. % 388.81% 0.00% 193.61% 139.80% 124.78% 105.85% 100.00%
NOSH 1,236,315 846,805 800,322 262,679 257,902 257,387 258,351 29.80%
  YoY % 46.00% 5.81% 204.68% 1.85% 0.20% -0.37% -
  Horiz. % 478.54% 327.77% 309.78% 101.68% 99.83% 99.63% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.18 % 12.99 % 16.03 % 10.51 % 6.57 % 6.40 % 5.88 % 14.39%
  YoY % 1.46% -18.96% 52.52% 59.97% 2.66% 8.84% -
  Horiz. % 224.15% 220.92% 272.62% 178.74% 111.73% 108.84% 100.00%
ROE 17.54 % - % 31.00 % 24.09 % 14.30 % 13.06 % 11.38 % 7.47%
  YoY % 0.00% 0.00% 28.68% 68.46% 9.49% 14.76% -
  Horiz. % 154.13% 0.00% 272.41% 211.69% 125.66% 114.76% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.30 22.16 19.34 50.44 43.54 34.70 30.93 -9.23%
  YoY % -21.93% 14.58% -61.66% 15.85% 25.48% 12.19% -
  Horiz. % 55.93% 71.65% 62.53% 163.08% 140.77% 112.19% 100.00%
EPS 2.28 2.16 3.10 5.30 2.86 2.22 1.82 3.83%
  YoY % 5.56% -30.32% -41.51% 85.31% 28.83% 21.98% -
  Horiz. % 125.27% 118.68% 170.33% 291.21% 157.14% 121.98% 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 0.1300 0.0000 0.1000 0.2200 0.2000 0.1700 0.1600 -3.40%
  YoY % 0.00% 0.00% -54.55% 10.00% 17.65% 6.25% -
  Horiz. % 81.25% 0.00% 62.50% 137.50% 125.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.79 3.33 2.74 2.35 1.99 1.58 1.42 17.77%
  YoY % 13.81% 21.53% 16.60% 18.09% 25.95% 11.27% -
  Horiz. % 266.90% 234.51% 192.96% 165.49% 140.14% 111.27% 100.00%
EPS 0.50 0.43 0.44 0.25 0.13 0.10 0.08 35.70%
  YoY % 16.28% -2.27% 76.00% 92.31% 30.00% 25.00% -
  Horiz. % 625.00% 537.50% 550.00% 312.50% 162.50% 125.00% 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 0.0285 0.0000 0.0142 0.0102 0.0091 0.0078 0.0073 25.47%
  YoY % 0.00% 0.00% 39.22% 12.09% 16.67% 6.85% -
  Horiz. % 390.41% 0.00% 194.52% 139.73% 124.66% 106.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.7300 2.1000 1.1500 1.6000 0.9900 0.5900 0.5000 -
P/RPS 10.00 9.48 5.94 3.17 2.27 1.70 1.62 35.42%
  YoY % 5.49% 59.60% 87.38% 39.65% 33.53% 4.94% -
  Horiz. % 617.28% 585.19% 366.67% 195.68% 140.12% 104.94% 100.00%
P/EPS 75.88 72.92 37.10 30.19 34.62 26.58 27.47 18.44%
  YoY % 4.06% 96.55% 22.89% -12.80% 30.25% -3.24% -
  Horiz. % 276.23% 265.45% 135.06% 109.90% 126.03% 96.76% 100.00%
EY 1.32 1.37 2.70 3.31 2.89 3.76 3.64 -15.55%
  YoY % -3.65% -49.26% -18.43% 14.53% -23.14% 3.30% -
  Horiz. % 36.26% 37.64% 74.18% 90.93% 79.40% 103.30% 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 13.31 0.00 11.50 7.27 4.95 3.47 3.13 27.27%
  YoY % 0.00% 0.00% 58.18% 46.87% 42.65% 10.86% -
  Horiz. % 425.24% 0.00% 367.41% 232.27% 158.15% 110.86% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 -
Price 1.6600 1.6100 1.6400 1.6500 1.0600 0.7200 0.6600 -
P/RPS 9.59 7.26 8.48 3.27 2.43 2.07 2.13 28.49%
  YoY % 32.09% -14.39% 159.33% 34.57% 17.39% -2.82% -
  Horiz. % 450.23% 340.85% 398.12% 153.52% 114.08% 97.18% 100.00%
P/EPS 72.81 55.90 52.90 31.13 37.06 32.43 36.26 12.31%
  YoY % 30.25% 5.67% 69.93% -16.00% 14.28% -10.56% -
  Horiz. % 200.80% 154.16% 145.89% 85.85% 102.21% 89.44% 100.00%
EY 1.37 1.79 1.89 3.21 2.70 3.08 2.76 -11.01%
  YoY % -23.46% -5.29% -41.12% 18.89% -12.34% 11.59% -
  Horiz. % 49.64% 64.86% 68.48% 116.30% 97.83% 111.59% 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 12.77 0.00 16.40 7.50 5.30 4.24 4.13 20.69%
  YoY % 0.00% 0.00% 118.67% 41.51% 25.00% 2.66% -
  Horiz. % 309.20% 0.00% 397.09% 181.60% 128.33% 102.66% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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