Highlights

[GDEX] YoY Cumulative 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 -     236.82%    YoY -     78.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 124,166 106,951 93,839 77,408 66,250 56,148 44,656 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 20,480 16,419 13,628 11,678 9,771 5,136 3,838 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 -3,175 -2,325 -1,434 727 -2,810 -1,448 -981 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 17,305 14,094 12,194 12,405 6,961 3,688 2,857 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 17,305 14,094 12,194 12,405 6,961 3,688 2,857 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 106,861 92,857 81,645 65,003 59,289 52,460 41,799 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 4.31 % 8.77 % - % 15.50 % 12.05 % 7.15 % 6.53 % -6.68%
  YoY % -50.86% 0.00% 0.00% 28.63% 68.53% 9.49% -
  Horiz. % 66.00% 134.30% 0.00% 237.37% 184.53% 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 8.97 8.65 11.08 9.67 25.22 21.77 17.35 -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 1.25 1.14 1.08 1.55 2.65 1.43 1.11 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 2.20 1.90 1.66 1.37 1.17 1.00 0.79 18.59%
  YoY % 15.79% 14.46% 21.17% 17.09% 17.00% 26.58% -
  Horiz. % 278.48% 240.51% 210.13% 173.42% 148.10% 126.58% 100.00%
EPS 0.31 0.25 0.22 0.22 0.12 0.07 0.05 35.50%
  YoY % 24.00% 13.64% 0.00% 83.33% 71.43% 40.00% -
  Horiz. % 620.00% 500.00% 440.00% 440.00% 240.00% 140.00% 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 18.84 20.00 18.95 11.89 6.34 4.55 3.40 32.99%
  YoY % -5.80% 5.54% 59.38% 87.54% 39.34% 33.82% -
  Horiz. % 554.12% 588.24% 557.35% 349.71% 186.47% 133.82% 100.00%
P/EPS 135.20 151.75 145.83 74.19 60.38 69.23 53.15 16.82%
  YoY % -10.91% 4.06% 96.56% 22.87% -12.78% 30.25% -
  Horiz. % 254.37% 285.51% 274.37% 139.59% 113.60% 130.25% 100.00%
EY 0.74 0.66 0.69 1.35 1.66 1.44 1.88 -14.38%
  YoY % 12.12% -4.35% -48.89% -18.67% 15.28% -23.40% -
  Horiz. % 39.36% 35.11% 36.70% 71.81% 88.30% 76.60% 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 17.73 19.19 14.53 16.96 6.54 4.87 4.15 27.35%
  YoY % -7.61% 32.07% -14.33% 159.33% 34.29% 17.35% -
  Horiz. % 427.23% 462.41% 350.12% 408.67% 157.59% 117.35% 100.00%
P/EPS 127.20 145.61 111.81 105.81 62.26 74.13 64.86 11.87%
  YoY % -12.64% 30.23% 5.67% 69.95% -16.01% 14.29% -
  Horiz. % 196.11% 224.50% 172.39% 163.14% 95.99% 114.29% 100.00%
EY 0.79 0.69 0.89 0.95 1.61 1.35 1.54 -10.52%
  YoY % 14.49% -22.47% -6.32% -40.99% 19.26% -12.34% -
  Horiz. % 51.30% 44.81% 57.79% 61.69% 104.55% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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