Highlights

[GDEX] YoY Cumulative Quarter Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -60.00%    YoY -     120.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 51,466 43,741 37,104 32,006 26,281 21,324 19,739 17.31%
  YoY % 17.66% 17.89% 15.93% 21.78% 23.25% 8.03% -
  Horiz. % 260.73% 221.60% 187.97% 162.15% 133.14% 108.03% 100.00%
PBT 7,180 5,622 5,115 4,881 2,198 1,736 1,540 29.24%
  YoY % 27.71% 9.91% 4.79% 122.07% 26.61% 12.73% -
  Horiz. % 466.23% 365.06% 332.14% 316.95% 142.73% 112.73% 100.00%
Tax -890 -639 -1,432 -1,383 -615 -495 -447 12.16%
  YoY % -39.28% 55.38% -3.54% -124.88% -24.24% -10.74% -
  Horiz. % 199.11% 142.95% 320.36% 309.40% 137.58% 110.74% 100.00%
NP 6,290 4,983 3,683 3,498 1,583 1,241 1,093 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
NP to SH 6,290 4,983 3,683 3,498 1,583 1,241 1,093 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
Tax Rate 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % 28.51 % 29.03 % -13.21%
  YoY % 9.06% -59.39% -1.16% 1.25% -1.86% -1.79% -
  Horiz. % 42.71% 39.17% 96.45% 97.59% 96.38% 98.21% 100.00%
Total Cost 45,176 38,758 33,421 28,508 24,698 20,083 18,646 15.88%
  YoY % 16.56% 15.97% 17.23% 15.43% 22.98% 7.71% -
  Horiz. % 242.28% 207.86% 179.24% 152.89% 132.46% 107.71% 100.00%
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
NOSH 1,233,333 844,576 263,071 261,044 255,322 258,541 260,238 29.59%
  YoY % 46.03% 221.04% 0.78% 2.24% -1.25% -0.65% -
  Horiz. % 473.92% 324.54% 101.09% 100.31% 98.11% 99.35% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 5.82 % 5.54 % 14.09%
  YoY % 7.29% 14.70% -9.15% 81.56% 3.44% 5.05% -
  Horiz. % 220.58% 205.60% 179.24% 197.29% 108.66% 105.05% 100.00%
ROE 4.25 % 4.92 % 5.19 % 6.09 % 3.26 % 2.82 % 2.63 % 8.32%
  YoY % -13.62% -5.20% -14.78% 86.81% 15.60% 7.22% -
  Horiz. % 161.60% 187.07% 197.34% 231.56% 123.95% 107.22% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.17 5.18 14.10 12.26 10.29 8.25 7.58 -9.48%
  YoY % -19.50% -63.26% 15.01% 19.14% 24.73% 8.84% -
  Horiz. % 55.01% 68.34% 186.02% 161.74% 135.75% 108.84% 100.00%
EPS 0.51 0.59 1.40 1.34 0.62 0.48 0.42 3.29%
  YoY % -13.56% -57.86% 4.48% 116.13% 29.17% 14.29% -
  Horiz. % 121.43% 140.48% 333.33% 319.05% 147.62% 114.29% 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 0.1200 0.1200 0.2700 0.2200 0.1900 0.1700 0.1600 -4.68%
  YoY % 0.00% -55.56% 22.73% 15.79% 11.76% 6.25% -
  Horiz. % 75.00% 75.00% 168.75% 137.50% 118.75% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.91 0.78 0.66 0.57 0.47 0.38 0.35 17.25%
  YoY % 16.67% 18.18% 15.79% 21.28% 23.68% 8.57% -
  Horiz. % 260.00% 222.86% 188.57% 162.86% 134.29% 108.57% 100.00%
EPS 0.11 0.09 0.07 0.06 0.03 0.02 0.02 32.84%
  YoY % 22.22% 28.57% 16.67% 100.00% 50.00% 0.00% -
  Horiz. % 550.00% 450.00% 350.00% 300.00% 150.00% 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 0.0262 0.0180 0.0126 0.0102 0.0086 0.0078 0.0074 23.44%
  YoY % 45.56% 42.86% 23.53% 18.60% 10.26% 5.41% -
  Horiz. % 354.05% 243.24% 170.27% 137.84% 116.22% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1300 2.0300 3.1700 1.3900 0.8500 0.6200 0.4100 -
P/RPS 27.08 39.20 22.48 11.34 8.26 7.52 5.41 30.77%
  YoY % -30.92% 74.38% 98.24% 37.29% 9.84% 39.00% -
  Horiz. % 500.55% 724.58% 415.53% 209.61% 152.68% 139.00% 100.00%
P/EPS 221.57 344.07 226.43 103.73 137.10 129.17 97.62 14.63%
  YoY % -35.60% 51.95% 118.29% -24.34% 6.14% 32.32% -
  Horiz. % 226.97% 352.46% 231.95% 106.26% 140.44% 132.32% 100.00%
EY 0.45 0.29 0.44 0.96 0.73 0.77 1.02 -12.74%
  YoY % 55.17% -34.09% -54.17% 31.51% -5.19% -24.51% -
  Horiz. % 44.12% 28.43% 43.14% 94.12% 71.57% 75.49% 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 9.42 16.92 11.74 6.32 4.47 3.65 2.56 24.24%
  YoY % -44.33% 44.12% 85.76% 41.39% 22.47% 42.58% -
  Horiz. % 367.97% 660.94% 458.59% 246.88% 174.61% 142.58% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 -
Price 1.5600 2.1200 2.9700 1.4500 0.9800 0.6300 0.5500 -
P/RPS 37.38 40.93 21.06 11.83 9.52 7.64 7.25 31.42%
  YoY % -8.67% 94.35% 78.02% 24.26% 24.61% 5.38% -
  Horiz. % 515.59% 564.55% 290.48% 163.17% 131.31% 105.38% 100.00%
P/EPS 305.88 359.32 212.14 108.21 158.06 131.25 130.95 15.18%
  YoY % -14.87% 69.38% 96.04% -31.54% 20.43% 0.23% -
  Horiz. % 233.59% 274.39% 162.00% 82.63% 120.70% 100.23% 100.00%
EY 0.33 0.28 0.47 0.92 0.63 0.76 0.76 -12.97%
  YoY % 17.86% -40.43% -48.91% 46.03% -17.11% 0.00% -
  Horiz. % 43.42% 36.84% 61.84% 121.05% 82.89% 100.00% 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 13.00 17.67 11.00 6.59 5.16 3.71 3.44 24.79%
  YoY % -26.43% 60.64% 66.92% 27.71% 39.08% 7.85% -
  Horiz. % 377.91% 513.66% 319.77% 191.57% 150.00% 107.85% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS