Highlights

[GDEX] YoY Quarter Result on 2012-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     39.17%    YoY -     4.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 51,823 41,598 35,650 31,405 25,306 21,386 17,578 19.74%
  YoY % 24.58% 16.68% 13.52% 24.10% 18.33% 21.66% -
  Horiz. % 294.82% 236.65% 202.81% 178.66% 143.96% 121.66% 100.00%
PBT 10,404 6,977 5,948 4,196 4,186 3,316 1,061 46.28%
  YoY % 49.12% 17.30% 41.75% 0.24% 26.24% 212.54% -
  Horiz. % 980.58% 657.59% 560.60% 395.48% 394.53% 312.54% 100.00%
Tax -908 -1,101 -1,879 -1,254 -1,366 -960 -715 4.06%
  YoY % 17.53% 41.41% -49.84% 8.20% -42.29% -34.27% -
  Horiz. % 126.99% 153.99% 262.80% 175.38% 191.05% 134.27% 100.00%
NP 9,496 5,876 4,069 2,942 2,820 2,356 346 73.63%
  YoY % 61.61% 44.41% 38.31% 4.33% 19.69% 580.92% -
  Horiz. % 2,744.51% 1,698.27% 1,176.01% 850.29% 815.03% 680.92% 100.00%
NP to SH 9,496 5,876 4,069 2,942 2,820 2,356 346 73.63%
  YoY % 61.61% 44.41% 38.31% 4.33% 19.69% 580.92% -
  Horiz. % 2,744.51% 1,698.27% 1,176.01% 850.29% 815.03% 680.92% 100.00%
Tax Rate 8.73 % 15.78 % 31.59 % 29.89 % 32.63 % 28.95 % 67.39 % -28.86%
  YoY % -44.68% -50.05% 5.69% -8.40% 12.71% -57.04% -
  Horiz. % 12.95% 23.42% 46.88% 44.35% 48.42% 42.96% 100.00%
Total Cost 42,327 35,722 31,581 28,463 22,486 19,030 17,232 16.15%
  YoY % 18.49% 13.11% 10.95% 26.58% 18.16% 10.43% -
  Horiz. % 245.63% 207.30% 183.27% 165.18% 130.49% 110.43% 100.00%
Net Worth 133,577 100,731 86,630 51,614 46,145 41,085 39,599 22.45%
  YoY % 32.61% 16.28% 67.84% 11.85% 12.32% 3.75% -
  Horiz. % 337.32% 254.37% 218.76% 130.34% 116.53% 103.75% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,143 9,485 5,906 3,225 3,204 2,567 2,639 28.95%
  YoY % 28.02% 60.59% 83.10% 0.67% 24.80% -2.73% -
  Horiz. % 459.98% 359.30% 223.74% 122.19% 121.38% 97.27% 100.00%
Div Payout % 127.88 % 161.43 % 145.16 % 109.65 % 113.64 % 108.99 % 763.01 % -25.74%
  YoY % -20.78% 11.21% 32.38% -3.51% 4.27% -85.72% -
  Horiz. % 16.76% 21.16% 19.02% 14.37% 14.89% 14.28% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 133,577 100,731 86,630 51,614 46,145 41,085 39,599 22.45%
  YoY % 32.61% 16.28% 67.84% 11.85% 12.32% 3.75% -
  Horiz. % 337.32% 254.37% 218.76% 130.34% 116.53% 103.75% 100.00%
NOSH 1,214,342 839,428 262,516 258,070 256,363 256,781 263,999 28.95%
  YoY % 44.66% 219.76% 1.72% 0.67% -0.16% -2.73% -
  Horiz. % 459.98% 317.97% 99.44% 97.75% 97.11% 97.27% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.32 % 14.13 % 11.41 % 9.37 % 11.14 % 11.02 % 1.97 % 44.99%
  YoY % 29.65% 23.84% 21.77% -15.89% 1.09% 459.39% -
  Horiz. % 929.95% 717.26% 579.19% 475.63% 565.48% 559.39% 100.00%
ROE 7.11 % 5.83 % 4.70 % 5.70 % 6.11 % 5.73 % 0.87 % 41.90%
  YoY % 21.96% 24.04% -17.54% -6.71% 6.63% 558.62% -
  Horiz. % 817.24% 670.11% 540.23% 655.17% 702.30% 658.62% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.27 4.96 13.58 12.17 9.87 8.33 6.66 -7.14%
  YoY % -13.91% -63.48% 11.59% 23.30% 18.49% 25.08% -
  Horiz. % 64.11% 74.47% 203.90% 182.73% 148.20% 125.08% 100.00%
EPS 0.79 0.53 1.55 1.14 1.10 0.92 0.13 35.07%
  YoY % 49.06% -65.81% 35.96% 3.64% 19.57% 607.69% -
  Horiz. % 607.69% 407.69% 1,192.31% 876.92% 846.15% 707.69% 100.00%
DPS 1.00 1.13 2.25 1.25 1.25 1.00 1.00 -
  YoY % -11.50% -49.78% 80.00% 0.00% 25.00% 0.00% -
  Horiz. % 100.00% 113.00% 225.00% 125.00% 125.00% 100.00% 100.00%
NAPS 0.1100 0.1200 0.3300 0.2000 0.1800 0.1600 0.1500 -5.04%
  YoY % -8.33% -63.64% 65.00% 11.11% 12.50% 6.67% -
  Horiz. % 73.33% 80.00% 220.00% 133.33% 120.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.92 0.74 0.63 0.56 0.45 0.38 0.31 19.87%
  YoY % 24.32% 17.46% 12.50% 24.44% 18.42% 22.58% -
  Horiz. % 296.77% 238.71% 203.23% 180.65% 145.16% 122.58% 100.00%
EPS 0.17 0.10 0.07 0.05 0.05 0.04 0.01 60.32%
  YoY % 70.00% 42.86% 40.00% 0.00% 25.00% 300.00% -
  Horiz. % 1,700.00% 1,000.00% 700.00% 500.00% 500.00% 400.00% 100.00%
DPS 0.22 0.17 0.10 0.06 0.06 0.05 0.05 28.00%
  YoY % 29.41% 70.00% 66.67% 0.00% 20.00% 0.00% -
  Horiz. % 440.00% 340.00% 200.00% 120.00% 120.00% 100.00% 100.00%
NAPS 0.0237 0.0179 0.0154 0.0091 0.0082 0.0073 0.0070 22.53%
  YoY % 32.40% 16.23% 69.23% 10.98% 12.33% 4.29% -
  Horiz. % 338.57% 255.71% 220.00% 130.00% 117.14% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.3700 2.1900 2.0000 1.0000 1.0100 0.4500 0.4600 -
P/RPS 32.10 44.19 14.73 8.22 10.23 5.40 6.91 29.16%
  YoY % -27.36% 200.00% 79.20% -19.65% 89.44% -21.85% -
  Horiz. % 464.54% 639.51% 213.17% 118.96% 148.05% 78.15% 100.00%
P/EPS 175.19 312.86 129.03 87.72 91.82 49.05 350.98 -10.93%
  YoY % -44.00% 142.47% 47.09% -4.47% 87.20% -86.02% -
  Horiz. % 49.91% 89.14% 36.76% 24.99% 26.16% 13.98% 100.00%
EY 0.57 0.32 0.78 1.14 1.09 2.04 0.28 12.57%
  YoY % 78.12% -58.97% -31.58% 4.59% -46.57% 628.57% -
  Horiz. % 203.57% 114.29% 278.57% 407.14% 389.29% 728.57% 100.00%
DY 0.73 0.52 1.13 1.25 1.24 2.22 2.17 -16.60%
  YoY % 40.38% -53.98% -9.60% 0.81% -44.14% 2.30% -
  Horiz. % 33.64% 23.96% 52.07% 57.60% 57.14% 102.30% 100.00%
P/NAPS 12.45 18.25 6.06 5.00 5.61 2.81 3.07 26.27%
  YoY % -31.78% 201.16% 21.20% -10.87% 99.64% -8.47% -
  Horiz. % 405.54% 594.46% 197.39% 162.87% 182.74% 91.53% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 27/08/09 -
Price 0.8650 2.2000 2.5000 1.3400 0.8600 0.5100 0.6000 -
P/RPS 20.27 44.39 18.41 11.01 8.71 6.12 9.01 14.46%
  YoY % -54.34% 141.12% 67.21% 26.41% 42.32% -32.08% -
  Horiz. % 224.97% 492.67% 204.33% 122.20% 96.67% 67.92% 100.00%
P/EPS 110.62 314.29 161.29 117.54 78.18 55.59 457.80 -21.07%
  YoY % -64.80% 94.86% 37.22% 50.35% 40.64% -87.86% -
  Horiz. % 24.16% 68.65% 35.23% 25.67% 17.08% 12.14% 100.00%
EY 0.90 0.32 0.62 0.85 1.28 1.80 0.22 26.45%
  YoY % 181.25% -48.39% -27.06% -33.59% -28.89% 718.18% -
  Horiz. % 409.09% 145.45% 281.82% 386.36% 581.82% 818.18% 100.00%
DY 1.16 0.51 0.90 0.93 1.45 1.96 1.67 -5.89%
  YoY % 127.45% -43.33% -3.23% -35.86% -26.02% 17.37% -
  Horiz. % 69.46% 30.54% 53.89% 55.69% 86.83% 117.37% 100.00%
P/NAPS 7.86 18.33 7.58 6.70 4.78 3.19 4.00 11.91%
  YoY % -57.12% 141.82% 13.13% 40.17% 49.84% -20.25% -
  Horiz. % 196.50% 458.25% 189.50% 167.50% 119.50% 79.75% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers