Highlights

[GDEX] YoY Annualized Quarter Result on 2014-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     22.36%    YoY -     -1.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 290,452 248,332 213,902 187,678 154,816 132,500 112,296 17.14%
  YoY % 16.96% 16.10% 13.97% 21.23% 16.84% 17.99% -
  Horiz. % 258.65% 221.14% 190.48% 167.13% 137.86% 117.99% 100.00%
PBT 42,688 40,960 32,838 27,256 23,356 19,542 10,272 26.77%
  YoY % 4.22% 24.73% 20.48% 16.70% 19.52% 90.25% -
  Horiz. % 415.58% 398.75% 319.68% 265.34% 227.38% 190.25% 100.00%
Tax -13,722 -6,350 -4,650 -2,868 1,454 -5,620 -2,896 29.57%
  YoY % -116.09% -36.56% -62.13% -297.25% 125.87% -94.06% -
  Horiz. % 473.83% 219.27% 160.57% 99.03% -50.21% 194.06% 100.00%
NP 28,966 34,610 28,188 24,388 24,810 13,922 7,376 25.58%
  YoY % -16.31% 22.78% 15.58% -1.70% 78.21% 88.75% -
  Horiz. % 392.71% 469.22% 382.16% 330.64% 336.36% 188.75% 100.00%
NP to SH 28,966 34,610 28,188 24,388 24,810 13,922 7,376 25.58%
  YoY % -16.31% 22.78% 15.58% -1.70% 78.21% 88.75% -
  Horiz. % 392.71% 469.22% 382.16% 330.64% 336.36% 188.75% 100.00%
Tax Rate 32.14 % 15.50 % 14.16 % 10.52 % -6.23 % 28.76 % 28.19 % 2.21%
  YoY % 107.35% 9.46% 34.60% 268.86% -121.66% 2.02% -
  Horiz. % 114.01% 54.98% 50.23% 37.32% -22.10% 102.02% 100.00%
Total Cost 261,486 213,722 185,714 163,290 130,006 118,578 104,920 16.42%
  YoY % 22.35% 15.08% 13.73% 25.60% 9.64% 13.02% -
  Horiz. % 249.22% 203.70% 177.01% 155.63% 123.91% 113.02% 100.00%
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
  YoY % 11.11% 149.80% 0.00% 0.00% 38.49% 12.04% -
  Horiz. % 864.86% 778.35% 311.59% 0.00% 155.16% 112.04% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
  YoY % 11.11% 149.80% 0.00% 0.00% 38.49% 12.04% -
  Horiz. % 864.86% 778.35% 311.59% 0.00% 155.16% 112.04% 100.00%
NOSH 5,576,236 1,384,400 1,236,315 846,805 800,322 262,679 257,902 66.83%
  YoY % 302.79% 11.98% 46.00% 5.81% 204.68% 1.85% -
  Horiz. % 2,162.15% 536.79% 479.37% 328.34% 310.32% 101.85% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.97 % 13.94 % 13.18 % 12.99 % 16.03 % 10.51 % 6.57 % 7.19%
  YoY % -28.48% 5.77% 1.46% -18.96% 52.52% 59.97% -
  Horiz. % 151.75% 212.18% 200.61% 197.72% 243.99% 159.97% 100.00%
ROE 6.49 % 8.62 % 17.54 % - % 31.00 % 24.09 % 14.30 % -12.33%
  YoY % -24.71% -50.86% 0.00% 0.00% 28.68% 68.46% -
  Horiz. % 45.38% 60.28% 122.66% 0.00% 216.78% 168.46% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.21 17.94 17.30 22.16 19.34 50.44 43.54 -29.78%
  YoY % -70.96% 3.70% -21.93% 14.58% -61.66% 15.85% -
  Horiz. % 11.97% 41.20% 39.73% 50.90% 44.42% 115.85% 100.00%
EPS 0.52 2.50 2.28 2.16 3.10 5.30 2.86 -24.71%
  YoY % -79.20% 9.65% 5.56% -30.32% -41.51% 85.31% -
  Horiz. % 18.18% 87.41% 79.72% 75.52% 108.39% 185.31% 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 0.1300 0.0000 0.1000 0.2200 0.2000 -14.15%
  YoY % -72.41% 123.08% 0.00% 0.00% -54.55% 10.00% -
  Horiz. % 40.00% 145.00% 65.00% 0.00% 50.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.15 4.40 3.79 3.33 2.74 2.35 1.99 17.16%
  YoY % 17.05% 16.09% 13.81% 21.53% 16.60% 18.09% -
  Horiz. % 258.79% 221.11% 190.45% 167.34% 137.69% 118.09% 100.00%
EPS 0.51 0.61 0.50 0.43 0.44 0.25 0.13 25.56%
  YoY % -16.39% 22.00% 16.28% -2.27% 76.00% 92.31% -
  Horiz. % 392.31% 469.23% 384.62% 330.77% 338.46% 192.31% 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 0.0712 0.0285 0.0000 0.0142 0.0102 0.0091 43.34%
  YoY % 11.10% 149.82% 0.00% 0.00% 39.22% 12.09% -
  Horiz. % 869.23% 782.42% 313.19% 0.00% 156.04% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.6050 1.6900 1.7300 2.1000 1.1500 1.6000 0.9900 -
P/RPS 11.62 9.42 10.00 9.48 5.94 3.17 2.27 31.25%
  YoY % 23.35% -5.80% 5.49% 59.60% 87.38% 39.65% -
  Horiz. % 511.89% 414.98% 440.53% 417.62% 261.67% 139.65% 100.00%
P/EPS 116.47 67.60 75.88 72.92 37.10 30.19 34.62 22.39%
  YoY % 72.29% -10.91% 4.06% 96.55% 22.89% -12.80% -
  Horiz. % 336.42% 195.26% 219.18% 210.63% 107.16% 87.20% 100.00%
EY 0.86 1.48 1.32 1.37 2.70 3.31 2.89 -18.28%
  YoY % -41.89% 12.12% -3.65% -49.26% -18.43% 14.53% -
  Horiz. % 29.76% 51.21% 45.67% 47.40% 93.43% 114.53% 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 7.56 5.83 13.31 0.00 11.50 7.27 4.95 7.31%
  YoY % 29.67% -56.20% 0.00% 0.00% 58.18% 46.87% -
  Horiz. % 152.73% 117.78% 268.89% 0.00% 232.32% 146.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 -
Price 0.6200 1.5900 1.6600 1.6100 1.6400 1.6500 1.0600 -
P/RPS 11.90 8.86 9.59 7.26 8.48 3.27 2.43 30.28%
  YoY % 34.31% -7.61% 32.09% -14.39% 159.33% 34.57% -
  Horiz. % 489.71% 364.61% 394.65% 298.77% 348.97% 134.57% 100.00%
P/EPS 119.36 63.60 72.81 55.90 52.90 31.13 37.06 21.50%
  YoY % 87.67% -12.65% 30.25% 5.67% 69.93% -16.00% -
  Horiz. % 322.07% 171.61% 196.47% 150.84% 142.74% 84.00% 100.00%
EY 0.84 1.57 1.37 1.79 1.89 3.21 2.70 -17.67%
  YoY % -46.50% 14.60% -23.46% -5.29% -41.12% 18.89% -
  Horiz. % 31.11% 58.15% 50.74% 66.30% 70.00% 118.89% 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 7.75 5.48 12.77 0.00 16.40 7.50 5.30 6.53%
  YoY % 41.42% -57.09% 0.00% 0.00% 118.67% 41.51% -
  Horiz. % 146.23% 103.40% 240.94% 0.00% 309.43% 141.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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