Highlights

[GDEX] YoY Annualized Quarter Result on 2013-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     68.41%    YoY -     78.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 248,332 213,902 187,678 154,816 132,500 112,296 89,312 18.56%
  YoY % 16.10% 13.97% 21.23% 16.84% 17.99% 25.73% -
  Horiz. % 278.05% 239.50% 210.14% 173.34% 148.36% 125.73% 100.00%
PBT 40,960 32,838 27,256 23,356 19,542 10,272 7,676 32.16%
  YoY % 24.73% 20.48% 16.70% 19.52% 90.25% 33.82% -
  Horiz. % 533.61% 427.80% 355.08% 304.27% 254.59% 133.82% 100.00%
Tax -6,350 -4,650 -2,868 1,454 -5,620 -2,896 -1,962 21.60%
  YoY % -36.56% -62.13% -297.25% 125.87% -94.06% -47.60% -
  Horiz. % 323.65% 237.00% 146.18% -74.11% 286.44% 147.60% 100.00%
NP 34,610 28,188 24,388 24,810 13,922 7,376 5,714 34.98%
  YoY % 22.78% 15.58% -1.70% 78.21% 88.75% 29.09% -
  Horiz. % 605.71% 493.31% 426.81% 434.20% 243.65% 129.09% 100.00%
NP to SH 34,610 28,188 24,388 24,810 13,922 7,376 5,714 34.98%
  YoY % 22.78% 15.58% -1.70% 78.21% 88.75% 29.09% -
  Horiz. % 605.71% 493.31% 426.81% 434.20% 243.65% 129.09% 100.00%
Tax Rate 15.50 % 14.16 % 10.52 % -6.23 % 28.76 % 28.19 % 25.56 % -7.99%
  YoY % 9.46% 34.60% 268.86% -121.66% 2.02% 10.29% -
  Horiz. % 60.64% 55.40% 41.16% -24.37% 112.52% 110.29% 100.00%
Total Cost 213,722 185,714 163,290 130,006 118,578 104,920 83,598 16.92%
  YoY % 15.08% 13.73% 25.60% 9.64% 13.02% 25.51% -
  Horiz. % 255.65% 222.15% 195.33% 155.51% 141.84% 125.51% 100.00%
Net Worth 401,475 160,721 0 80,032 57,789 51,580 43,755 44.64%
  YoY % 149.80% 0.00% 0.00% 38.49% 12.04% 17.88% -
  Horiz. % 917.54% 367.31% 0.00% 182.91% 132.07% 117.88% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 401,475 160,721 0 80,032 57,789 51,580 43,755 44.64%
  YoY % 149.80% 0.00% 0.00% 38.49% 12.04% 17.88% -
  Horiz. % 917.54% 367.31% 0.00% 182.91% 132.07% 117.88% 100.00%
NOSH 1,384,400 1,236,315 846,805 800,322 262,679 257,902 257,387 32.33%
  YoY % 11.98% 46.00% 5.81% 204.68% 1.85% 0.20% -
  Horiz. % 537.87% 480.33% 329.00% 310.94% 102.06% 100.20% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.94 % 13.18 % 12.99 % 16.03 % 10.51 % 6.57 % 6.40 % 13.84%
  YoY % 5.77% 1.46% -18.96% 52.52% 59.97% 2.66% -
  Horiz. % 217.81% 205.94% 202.97% 250.47% 164.22% 102.66% 100.00%
ROE 8.62 % 17.54 % - % 31.00 % 24.09 % 14.30 % 13.06 % -6.68%
  YoY % -50.86% 0.00% 0.00% 28.68% 68.46% 9.49% -
  Horiz. % 66.00% 134.30% 0.00% 237.37% 184.46% 109.49% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.94 17.30 22.16 19.34 50.44 43.54 34.70 -10.40%
  YoY % 3.70% -21.93% 14.58% -61.66% 15.85% 25.48% -
  Horiz. % 51.70% 49.86% 63.86% 55.73% 145.36% 125.48% 100.00%
EPS 2.50 2.28 2.16 3.10 5.30 2.86 2.22 2.00%
  YoY % 9.65% 5.56% -30.32% -41.51% 85.31% 28.83% -
  Horiz. % 112.61% 102.70% 97.30% 139.64% 238.74% 128.83% 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 0.2900 0.1300 0.0000 0.1000 0.2200 0.2000 0.1700 9.30%
  YoY % 123.08% 0.00% 0.00% -54.55% 10.00% 17.65% -
  Horiz. % 170.59% 76.47% 0.00% 58.82% 129.41% 117.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.40 3.79 3.33 2.74 2.35 1.99 1.58 18.59%
  YoY % 16.09% 13.81% 21.53% 16.60% 18.09% 25.95% -
  Horiz. % 278.48% 239.87% 210.76% 173.42% 148.73% 125.95% 100.00%
EPS 0.61 0.50 0.43 0.44 0.25 0.13 0.10 35.14%
  YoY % 22.00% 16.28% -2.27% 76.00% 92.31% 30.00% -
  Horiz. % 610.00% 500.00% 430.00% 440.00% 250.00% 130.00% 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 0.0712 0.0285 0.0000 0.0142 0.0102 0.0091 0.0078 44.52%
  YoY % 149.82% 0.00% 0.00% 39.22% 12.09% 16.67% -
  Horiz. % 912.82% 365.38% 0.00% 182.05% 130.77% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.6900 1.7300 2.1000 1.1500 1.6000 0.9900 0.5900 -
P/RPS 9.42 10.00 9.48 5.94 3.17 2.27 1.70 32.99%
  YoY % -5.80% 5.49% 59.60% 87.38% 39.65% 33.53% -
  Horiz. % 554.12% 588.24% 557.65% 349.41% 186.47% 133.53% 100.00%
P/EPS 67.60 75.88 72.92 37.10 30.19 34.62 26.58 16.82%
  YoY % -10.91% 4.06% 96.55% 22.89% -12.80% 30.25% -
  Horiz. % 254.33% 285.48% 274.34% 139.58% 113.58% 130.25% 100.00%
EY 1.48 1.32 1.37 2.70 3.31 2.89 3.76 -14.38%
  YoY % 12.12% -3.65% -49.26% -18.43% 14.53% -23.14% -
  Horiz. % 39.36% 35.11% 36.44% 71.81% 88.03% 76.86% 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 5.83 13.31 0.00 11.50 7.27 4.95 3.47 9.02%
  YoY % -56.20% 0.00% 0.00% 58.18% 46.87% 42.65% -
  Horiz. % 168.01% 383.57% 0.00% 331.41% 209.51% 142.65% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 -
Price 1.5900 1.6600 1.6100 1.6400 1.6500 1.0600 0.7200 -
P/RPS 8.86 9.59 7.26 8.48 3.27 2.43 2.07 27.39%
  YoY % -7.61% 32.09% -14.39% 159.33% 34.57% 17.39% -
  Horiz. % 428.02% 463.29% 350.72% 409.66% 157.97% 117.39% 100.00%
P/EPS 63.60 72.81 55.90 52.90 31.13 37.06 32.43 11.87%
  YoY % -12.65% 30.25% 5.67% 69.93% -16.00% 14.28% -
  Horiz. % 196.11% 224.51% 172.37% 163.12% 95.99% 114.28% 100.00%
EY 1.57 1.37 1.79 1.89 3.21 2.70 3.08 -10.61%
  YoY % 14.60% -23.46% -5.29% -41.12% 18.89% -12.34% -
  Horiz. % 50.97% 44.48% 58.12% 61.36% 104.22% 87.66% 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 5.48 12.77 0.00 16.40 7.50 5.30 4.24 4.36%
  YoY % -57.09% 0.00% 0.00% 118.67% 41.51% 25.00% -
  Horiz. % 129.25% 301.18% 0.00% 386.79% 176.89% 125.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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