Highlights

[GDEX] YoY Annualized Quarter Result on 2016-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     6.74%    YoY -     22.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 340,864 314,636 290,452 248,332 213,902 187,678 154,816 14.05%
  YoY % 8.34% 8.33% 16.96% 16.10% 13.97% 21.23% -
  Horiz. % 220.17% 203.23% 187.61% 160.40% 138.17% 121.23% 100.00%
PBT 28,588 47,950 42,688 40,960 32,838 27,256 23,356 3.42%
  YoY % -40.38% 12.33% 4.22% 24.73% 20.48% 16.70% -
  Horiz. % 122.40% 205.30% 182.77% 175.37% 140.60% 116.70% 100.00%
Tax -7,330 -13,634 -13,722 -6,350 -4,650 -2,868 1,454 -
  YoY % 46.24% 0.64% -116.09% -36.56% -62.13% -297.25% -
  Horiz. % -504.13% -937.69% -943.74% -436.73% -319.81% -197.25% 100.00%
NP 21,258 34,316 28,966 34,610 28,188 24,388 24,810 -2.54%
  YoY % -38.05% 18.47% -16.31% 22.78% 15.58% -1.70% -
  Horiz. % 85.68% 138.32% 116.75% 139.50% 113.62% 98.30% 100.00%
NP to SH 21,258 34,316 28,966 34,610 28,188 24,388 24,810 -2.54%
  YoY % -38.05% 18.47% -16.31% 22.78% 15.58% -1.70% -
  Horiz. % 85.68% 138.32% 116.75% 139.50% 113.62% 98.30% 100.00%
Tax Rate 25.64 % 28.43 % 32.14 % 15.50 % 14.16 % 10.52 % -6.23 % -
  YoY % -9.81% -11.54% 107.35% 9.46% 34.60% 268.86% -
  Horiz. % -411.56% -456.34% -515.89% -248.80% -227.29% -168.86% 100.00%
Total Cost 319,606 280,320 261,486 213,722 185,714 163,290 130,006 16.17%
  YoY % 14.01% 7.20% 22.35% 15.08% 13.73% 25.60% -
  Horiz. % 245.84% 215.62% 201.13% 164.39% 142.85% 125.60% 100.00%
Net Worth 483,409 504,236 446,098 401,475 160,721 0 80,032 34.93%
  YoY % -4.13% 13.03% 11.11% 149.80% 0.00% 0.00% -
  Horiz. % 604.02% 630.04% 557.40% 501.64% 200.82% 0.00% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 483,409 504,236 446,098 401,475 160,721 0 80,032 34.93%
  YoY % -4.13% 13.03% 11.11% 149.80% 0.00% 0.00% -
  Horiz. % 604.02% 630.04% 557.40% 501.64% 200.82% 0.00% 100.00%
NOSH 5,371,218 5,602,624 5,576,236 1,384,400 1,236,315 846,805 800,322 37.32%
  YoY % -4.13% 0.47% 302.79% 11.98% 46.00% 5.81% -
  Horiz. % 671.13% 700.05% 696.75% 172.98% 154.48% 105.81% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.24 % 10.91 % 9.97 % 13.94 % 13.18 % 12.99 % 16.03 % -14.54%
  YoY % -42.80% 9.43% -28.48% 5.77% 1.46% -18.96% -
  Horiz. % 38.93% 68.06% 62.20% 86.96% 82.22% 81.04% 100.00%
ROE 4.40 % 6.81 % 6.49 % 8.62 % 17.54 % - % 31.00 % -27.77%
  YoY % -35.39% 4.93% -24.71% -50.86% 0.00% 0.00% -
  Horiz. % 14.19% 21.97% 20.94% 27.81% 56.58% 0.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.35 5.62 5.21 17.94 17.30 22.16 19.34 -16.93%
  YoY % 12.99% 7.87% -70.96% 3.70% -21.93% 14.58% -
  Horiz. % 32.83% 29.06% 26.94% 92.76% 89.45% 114.58% 100.00%
EPS 0.38 0.62 0.52 2.50 2.28 2.16 3.10 -29.51%
  YoY % -38.71% 19.23% -79.20% 9.65% 5.56% -30.32% -
  Horiz. % 12.26% 20.00% 16.77% 80.65% 73.55% 69.68% 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 0.0900 0.0900 0.0800 0.2900 0.1300 0.0000 0.1000 -1.74%
  YoY % 0.00% 12.50% -72.41% 123.08% 0.00% 0.00% -
  Horiz. % 90.00% 90.00% 80.00% 290.00% 130.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.04 5.58 5.15 4.40 3.79 3.33 2.74 14.07%
  YoY % 8.24% 8.35% 17.05% 16.09% 13.81% 21.53% -
  Horiz. % 220.44% 203.65% 187.96% 160.58% 138.32% 121.53% 100.00%
EPS 0.38 0.61 0.51 0.61 0.50 0.43 0.44 -2.41%
  YoY % -37.70% 19.61% -16.39% 22.00% 16.28% -2.27% -
  Horiz. % 86.36% 138.64% 115.91% 138.64% 113.64% 97.73% 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 0.0857 0.0894 0.0791 0.0712 0.0285 0.0000 0.0142 34.91%
  YoY % -4.14% 13.02% 11.10% 149.82% 0.00% 0.00% -
  Horiz. % 603.52% 629.58% 557.04% 501.41% 200.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2700 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 -
P/RPS 4.25 4.72 11.62 9.42 10.00 9.48 5.94 -5.42%
  YoY % -9.96% -59.38% 23.35% -5.80% 5.49% 59.60% -
  Horiz. % 71.55% 79.46% 195.62% 158.59% 168.35% 159.60% 100.00%
P/EPS 68.22 43.27 116.47 67.60 75.88 72.92 37.10 10.68%
  YoY % 57.66% -62.85% 72.29% -10.91% 4.06% 96.55% -
  Horiz. % 183.88% 116.63% 313.94% 182.21% 204.53% 196.55% 100.00%
EY 1.47 2.31 0.86 1.48 1.32 1.37 2.70 -9.63%
  YoY % -36.36% 168.60% -41.89% 12.12% -3.65% -49.26% -
  Horiz. % 54.44% 85.56% 31.85% 54.81% 48.89% 50.74% 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 3.00 2.94 7.56 5.83 13.31 0.00 11.50 -20.06%
  YoY % 2.04% -61.11% 29.67% -56.20% 0.00% 0.00% -
  Horiz. % 26.09% 25.57% 65.74% 50.70% 115.74% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 -
Price 0.2400 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 -
P/RPS 3.78 5.43 11.90 8.86 9.59 7.26 8.48 -12.59%
  YoY % -30.39% -54.37% 34.31% -7.61% 32.09% -14.39% -
  Horiz. % 44.58% 64.03% 140.33% 104.48% 113.09% 85.61% 100.00%
P/EPS 60.64 49.80 119.36 63.60 72.81 55.90 52.90 2.30%
  YoY % 21.77% -58.28% 87.67% -12.65% 30.25% 5.67% -
  Horiz. % 114.63% 94.14% 225.63% 120.23% 137.64% 105.67% 100.00%
EY 1.65 2.01 0.84 1.57 1.37 1.79 1.89 -2.24%
  YoY % -17.91% 139.29% -46.50% 14.60% -23.46% -5.29% -
  Horiz. % 87.30% 106.35% 44.44% 83.07% 72.49% 94.71% 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 2.67 3.39 7.75 5.48 12.77 0.00 16.40 -26.10%
  YoY % -21.24% -56.26% 41.42% -57.09% 0.00% 0.00% -
  Horiz. % 16.28% 20.67% 47.26% 33.41% 77.87% 0.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

225  487  597  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.37-0.01 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.84+0.10 
 AT 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!
PARTNERS & BROKERS