Highlights

[GDEX] YoY Cumulative Quarter Result on 2009-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -47.50%    YoY -     21.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,006 26,281 21,324 19,739 20,036 15,882 13,799 15.04%
  YoY % 21.78% 23.25% 8.03% -1.48% 26.16% 15.10% -
  Horiz. % 231.94% 190.46% 154.53% 143.05% 145.20% 115.10% 100.00%
PBT 4,881 2,198 1,736 1,540 1,255 1,051 765 36.15%
  YoY % 122.07% 26.61% 12.73% 22.71% 19.41% 37.39% -
  Horiz. % 638.04% 287.32% 226.93% 201.31% 164.05% 137.39% 100.00%
Tax -1,383 -615 -495 -447 -355 -273 -206 37.31%
  YoY % -124.88% -24.24% -10.74% -25.92% -30.04% -32.52% -
  Horiz. % 671.36% 298.54% 240.29% 216.99% 172.33% 132.52% 100.00%
NP 3,498 1,583 1,241 1,093 900 778 559 35.71%
  YoY % 120.97% 27.56% 13.54% 21.44% 15.68% 39.18% -
  Horiz. % 625.76% 283.18% 222.00% 195.53% 161.00% 139.18% 100.00%
NP to SH 3,498 1,583 1,241 1,093 900 778 559 35.71%
  YoY % 120.97% 27.56% 13.54% 21.44% 15.68% 39.18% -
  Horiz. % 625.76% 283.18% 222.00% 195.53% 161.00% 139.18% 100.00%
Tax Rate 28.33 % 27.98 % 28.51 % 29.03 % 28.29 % 25.98 % 26.93 % 0.85%
  YoY % 1.25% -1.86% -1.79% 2.62% 8.89% -3.53% -
  Horiz. % 105.20% 103.90% 105.87% 107.80% 105.05% 96.47% 100.00%
Total Cost 28,508 24,698 20,083 18,646 19,136 15,104 13,240 13.62%
  YoY % 15.43% 22.98% 7.71% -2.56% 26.69% 14.08% -
  Horiz. % 215.32% 186.54% 151.68% 140.83% 144.53% 114.08% 100.00%
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.65%
  YoY % 18.38% 10.37% 5.56% 4.87% 9.36% 9.91% -
  Horiz. % 173.86% 146.86% 133.06% 126.05% 120.20% 109.91% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.65%
  YoY % 18.38% 10.37% 5.56% 4.87% 9.36% 9.91% -
  Horiz. % 173.86% 146.86% 133.06% 126.05% 120.20% 109.91% 100.00%
NOSH 261,044 255,322 258,541 260,238 264,705 259,333 254,090 0.45%
  YoY % 2.24% -1.25% -0.65% -1.69% 2.07% 2.06% -
  Horiz. % 102.74% 100.48% 101.75% 102.42% 104.18% 102.06% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.93 % 6.02 % 5.82 % 5.54 % 4.49 % 4.90 % 4.05 % 17.98%
  YoY % 81.56% 3.44% 5.05% 23.39% -8.37% 20.99% -
  Horiz. % 269.88% 148.64% 143.70% 136.79% 110.86% 120.99% 100.00%
ROE 6.09 % 3.26 % 2.82 % 2.63 % 2.27 % 2.14 % 1.69 % 23.80%
  YoY % 86.81% 15.60% 7.22% 15.86% 6.07% 26.63% -
  Horiz. % 360.36% 192.90% 166.86% 155.62% 134.32% 126.63% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.26 10.29 8.25 7.58 7.57 6.12 5.43 14.52%
  YoY % 19.14% 24.73% 8.84% 0.13% 23.69% 12.71% -
  Horiz. % 225.78% 189.50% 151.93% 139.59% 139.41% 112.71% 100.00%
EPS 1.34 0.62 0.48 0.42 0.34 0.30 0.22 35.10%
  YoY % 116.13% 29.17% 14.29% 23.53% 13.33% 36.36% -
  Horiz. % 609.09% 281.82% 218.18% 190.91% 154.55% 136.36% 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 0.2200 0.1900 0.1700 0.1600 0.1500 0.1400 0.1300 9.16%
  YoY % 15.79% 11.76% 6.25% 6.67% 7.14% 7.69% -
  Horiz. % 169.23% 146.15% 130.77% 123.08% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.57 0.47 0.38 0.35 0.36 0.28 0.24 15.49%
  YoY % 21.28% 23.68% 8.57% -2.78% 28.57% 16.67% -
  Horiz. % 237.50% 195.83% 158.33% 145.83% 150.00% 116.67% 100.00%
EPS 0.06 0.03 0.02 0.02 0.02 0.01 0.01 34.76%
  YoY % 100.00% 50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 600.00% 300.00% 200.00% 200.00% 200.00% 100.00% 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 0.0102 0.0086 0.0078 0.0074 0.0070 0.0064 0.0059 9.54%
  YoY % 18.60% 10.26% 5.41% 5.71% 9.38% 8.47% -
  Horiz. % 172.88% 145.76% 132.20% 125.42% 118.64% 108.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.3900 0.8500 0.6200 0.4100 0.7000 0.7000 0.8000 -
P/RPS 11.34 8.26 7.52 5.41 9.25 11.43 14.73 -4.26%
  YoY % 37.29% 9.84% 39.00% -41.51% -19.07% -22.40% -
  Horiz. % 76.99% 56.08% 51.05% 36.73% 62.80% 77.60% 100.00%
P/EPS 103.73 137.10 129.17 97.62 205.88 233.33 363.64 -18.85%
  YoY % -24.34% 6.14% 32.32% -52.58% -11.76% -35.83% -
  Horiz. % 28.53% 37.70% 35.52% 26.85% 56.62% 64.17% 100.00%
EY 0.96 0.73 0.77 1.02 0.49 0.43 0.27 23.52%
  YoY % 31.51% -5.19% -24.51% 108.16% 13.95% 59.26% -
  Horiz. % 355.56% 270.37% 285.19% 377.78% 181.48% 159.26% 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 6.32 4.47 3.65 2.56 4.67 5.00 6.15 0.46%
  YoY % 41.39% 22.47% 42.58% -45.18% -6.60% -18.70% -
  Horiz. % 102.76% 72.68% 59.35% 41.63% 75.93% 81.30% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 16/11/06 -
Price 1.4500 0.9800 0.6300 0.5500 0.7500 0.7100 0.6400 -
P/RPS 11.83 9.52 7.64 7.25 9.91 11.59 11.78 0.07%
  YoY % 24.26% 24.61% 5.38% -26.84% -14.50% -1.61% -
  Horiz. % 100.42% 80.81% 64.86% 61.54% 84.13% 98.39% 100.00%
P/EPS 108.21 158.06 131.25 130.95 220.59 236.67 290.91 -15.18%
  YoY % -31.54% 20.43% 0.23% -40.64% -6.79% -18.64% -
  Horiz. % 37.20% 54.33% 45.12% 45.01% 75.83% 81.36% 100.00%
EY 0.92 0.63 0.76 0.76 0.45 0.42 0.34 18.03%
  YoY % 46.03% -17.11% 0.00% 68.89% 7.14% 23.53% -
  Horiz. % 270.59% 185.29% 223.53% 223.53% 132.35% 123.53% 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 6.59 5.16 3.71 3.44 5.00 5.07 4.92 4.99%
  YoY % 27.71% 39.08% 7.85% -31.20% -1.38% 3.05% -
  Horiz. % 133.94% 104.88% 75.41% 69.92% 101.63% 103.05% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers