Highlights

[GDEX] YoY Quarter Result on 2010-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     88.93%    YoY -     580.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,650 31,405 25,306 21,386 17,578 18,443 15,353 15.06%
  YoY % 13.52% 24.10% 18.33% 21.66% -4.69% 20.13% -
  Horiz. % 232.20% 204.55% 164.83% 139.30% 114.49% 120.13% 100.00%
PBT 5,948 4,196 4,186 3,316 1,061 1,278 517 50.19%
  YoY % 41.75% 0.24% 26.24% 212.54% -16.98% 147.20% -
  Horiz. % 1,150.48% 811.61% 809.67% 641.39% 205.22% 247.20% 100.00%
Tax -1,879 -1,254 -1,366 -960 -715 -587 92 -
  YoY % -49.84% 8.20% -42.29% -34.27% -21.81% -738.04% -
  Horiz. % -2,042.39% -1,363.04% -1,484.78% -1,043.48% -777.17% -638.04% 100.00%
NP 4,069 2,942 2,820 2,356 346 691 609 37.20%
  YoY % 38.31% 4.33% 19.69% 580.92% -49.93% 13.46% -
  Horiz. % 668.14% 483.09% 463.05% 386.86% 56.81% 113.46% 100.00%
NP to SH 4,069 2,942 2,820 2,356 346 691 609 37.20%
  YoY % 38.31% 4.33% 19.69% 580.92% -49.93% 13.46% -
  Horiz. % 668.14% 483.09% 463.05% 386.86% 56.81% 113.46% 100.00%
Tax Rate 31.59 % 29.89 % 32.63 % 28.95 % 67.39 % 45.93 % -17.79 % -
  YoY % 5.69% -8.40% 12.71% -57.04% 46.72% 358.18% -
  Horiz. % -177.57% -168.02% -183.42% -162.73% -378.81% -258.18% 100.00%
Total Cost 31,581 28,463 22,486 19,030 17,232 17,752 14,744 13.52%
  YoY % 10.95% 26.58% 18.16% 10.43% -2.93% 20.40% -
  Horiz. % 214.20% 193.05% 152.51% 129.07% 116.87% 120.40% 100.00%
Net Worth 86,630 51,614 46,145 41,085 39,599 38,580 35,525 16.00%
  YoY % 67.84% 11.85% 12.32% 3.75% 2.64% 8.60% -
  Horiz. % 243.86% 145.29% 129.90% 115.65% 111.47% 108.60% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,906 3,225 3,204 2,567 2,639 1,286 - -
  YoY % 83.10% 0.67% 24.80% -2.73% 105.29% 0.00% -
  Horiz. % 459.30% 250.85% 249.19% 199.67% 205.29% 100.00% -
Div Payout % 145.16 % 109.65 % 113.64 % 108.99 % 763.01 % 186.11 % - % -
  YoY % 32.38% -3.51% 4.27% -85.72% 309.98% 0.00% -
  Horiz. % 78.00% 58.92% 61.06% 58.56% 409.98% 100.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,630 51,614 46,145 41,085 39,599 38,580 35,525 16.00%
  YoY % 67.84% 11.85% 12.32% 3.75% 2.64% 8.60% -
  Horiz. % 243.86% 145.29% 129.90% 115.65% 111.47% 108.60% 100.00%
NOSH 262,516 258,070 256,363 256,781 263,999 257,200 253,750 0.57%
  YoY % 1.72% 0.67% -0.16% -2.73% 2.64% 1.36% -
  Horiz. % 103.45% 101.70% 101.03% 101.19% 104.04% 101.36% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.41 % 9.37 % 11.14 % 11.02 % 1.97 % 3.75 % 3.97 % 19.22%
  YoY % 21.77% -15.89% 1.09% 459.39% -47.47% -5.54% -
  Horiz. % 287.41% 236.02% 280.60% 277.58% 49.62% 94.46% 100.00%
ROE 4.70 % 5.70 % 6.11 % 5.73 % 0.87 % 1.79 % 1.71 % 18.34%
  YoY % -17.54% -6.71% 6.63% 558.62% -51.40% 4.68% -
  Horiz. % 274.85% 333.33% 357.31% 335.09% 50.88% 104.68% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.58 12.17 9.87 8.33 6.66 7.17 6.05 14.41%
  YoY % 11.59% 23.30% 18.49% 25.08% -7.11% 18.51% -
  Horiz. % 224.46% 201.16% 163.14% 137.69% 110.08% 118.51% 100.00%
EPS 1.55 1.14 1.10 0.92 0.13 0.27 0.24 36.43%
  YoY % 35.96% 3.64% 19.57% 607.69% -51.85% 12.50% -
  Horiz. % 645.83% 475.00% 458.33% 383.33% 54.17% 112.50% 100.00%
DPS 2.25 1.25 1.25 1.00 1.00 0.50 0.00 -
  YoY % 80.00% 0.00% 25.00% 0.00% 100.00% 0.00% -
  Horiz. % 450.00% 250.00% 250.00% 200.00% 200.00% 100.00% -
NAPS 0.3300 0.2000 0.1800 0.1600 0.1500 0.1500 0.1400 15.35%
  YoY % 65.00% 11.11% 12.50% 6.67% 0.00% 7.14% -
  Horiz. % 235.71% 142.86% 128.57% 114.29% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.63 0.56 0.45 0.38 0.31 0.33 0.27 15.15%
  YoY % 12.50% 24.44% 18.42% 22.58% -6.06% 22.22% -
  Horiz. % 233.33% 207.41% 166.67% 140.74% 114.81% 122.22% 100.00%
EPS 0.07 0.05 0.05 0.04 0.01 0.01 0.01 38.27%
  YoY % 40.00% 0.00% 25.00% 300.00% 0.00% 0.00% -
  Horiz. % 700.00% 500.00% 500.00% 400.00% 100.00% 100.00% 100.00%
DPS 0.10 0.06 0.06 0.05 0.05 0.02 0.00 -
  YoY % 66.67% 0.00% 20.00% 0.00% 150.00% 0.00% -
  Horiz. % 500.00% 300.00% 300.00% 250.00% 250.00% 100.00% -
NAPS 0.0154 0.0091 0.0082 0.0073 0.0070 0.0068 0.0063 16.05%
  YoY % 69.23% 10.98% 12.33% 4.29% 2.94% 7.94% -
  Horiz. % 244.44% 144.44% 130.16% 115.87% 111.11% 107.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.0000 1.0000 1.0100 0.4500 0.4600 0.6500 0.9700 -
P/RPS 14.73 8.22 10.23 5.40 6.91 9.06 16.03 -1.40%
  YoY % 79.20% -19.65% 89.44% -21.85% -23.73% -43.48% -
  Horiz. % 91.89% 51.28% 63.82% 33.69% 43.11% 56.52% 100.00%
P/EPS 129.03 87.72 91.82 49.05 350.98 241.94 404.17 -17.31%
  YoY % 47.09% -4.47% 87.20% -86.02% 45.07% -40.14% -
  Horiz. % 31.92% 21.70% 22.72% 12.14% 86.84% 59.86% 100.00%
EY 0.78 1.14 1.09 2.04 0.28 0.41 0.25 20.86%
  YoY % -31.58% 4.59% -46.57% 628.57% -31.71% 64.00% -
  Horiz. % 312.00% 456.00% 436.00% 816.00% 112.00% 164.00% 100.00%
DY 1.13 1.25 1.24 2.22 2.17 0.77 0.00 -
  YoY % -9.60% 0.81% -44.14% 2.30% 181.82% 0.00% -
  Horiz. % 146.75% 162.34% 161.04% 288.31% 281.82% 100.00% -
P/NAPS 6.06 5.00 5.61 2.81 3.07 4.33 6.93 -2.21%
  YoY % 21.20% -10.87% 99.64% -8.47% -29.10% -37.52% -
  Horiz. % 87.45% 72.15% 80.95% 40.55% 44.30% 62.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 16/08/10 27/08/09 22/08/08 16/08/07 -
Price 2.5000 1.3400 0.8600 0.5100 0.6000 0.6500 0.7800 -
P/RPS 18.41 11.01 8.71 6.12 9.01 9.06 12.89 6.11%
  YoY % 67.21% 26.41% 42.32% -32.08% -0.55% -29.71% -
  Horiz. % 142.82% 85.42% 67.57% 47.48% 69.90% 70.29% 100.00%
P/EPS 161.29 117.54 78.18 55.59 457.80 241.94 325.00 -11.01%
  YoY % 37.22% 50.35% 40.64% -87.86% 89.22% -25.56% -
  Horiz. % 49.63% 36.17% 24.06% 17.10% 140.86% 74.44% 100.00%
EY 0.62 0.85 1.28 1.80 0.22 0.41 0.31 12.23%
  YoY % -27.06% -33.59% -28.89% 718.18% -46.34% 32.26% -
  Horiz. % 200.00% 274.19% 412.90% 580.65% 70.97% 132.26% 100.00%
DY 0.90 0.93 1.45 1.96 1.67 0.77 0.00 -
  YoY % -3.23% -35.86% -26.02% 17.37% 116.88% 0.00% -
  Horiz. % 116.88% 120.78% 188.31% 254.55% 216.88% 100.00% -
P/NAPS 7.58 6.70 4.78 3.19 4.00 4.33 5.57 5.26%
  YoY % 13.13% 40.17% 49.84% -20.25% -7.62% -22.26% -
  Horiz. % 136.09% 120.29% 85.82% 57.27% 71.81% 77.74% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers