Highlights

[GDEX] YoY Quarter Result on 2013-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     57.35%    YoY -     38.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 58,862 51,823 41,598 35,650 31,405 25,306 21,386 18.36%
  YoY % 13.58% 24.58% 16.68% 13.52% 24.10% 18.33% -
  Horiz. % 275.24% 242.32% 194.51% 166.70% 146.85% 118.33% 100.00%
PBT 15,437 10,404 6,977 5,948 4,196 4,186 3,316 29.19%
  YoY % 48.38% 49.12% 17.30% 41.75% 0.24% 26.24% -
  Horiz. % 465.53% 313.75% 210.40% 179.37% 126.54% 126.24% 100.00%
Tax -2,418 -908 -1,101 -1,879 -1,254 -1,366 -960 16.63%
  YoY % -166.30% 17.53% 41.41% -49.84% 8.20% -42.29% -
  Horiz. % 251.88% 94.58% 114.69% 195.73% 130.62% 142.29% 100.00%
NP 13,019 9,496 5,876 4,069 2,942 2,820 2,356 32.93%
  YoY % 37.10% 61.61% 44.41% 38.31% 4.33% 19.69% -
  Horiz. % 552.59% 403.06% 249.41% 172.71% 124.87% 119.69% 100.00%
NP to SH 13,019 9,496 5,876 4,069 2,942 2,820 2,356 32.93%
  YoY % 37.10% 61.61% 44.41% 38.31% 4.33% 19.69% -
  Horiz. % 552.59% 403.06% 249.41% 172.71% 124.87% 119.69% 100.00%
Tax Rate 15.66 % 8.73 % 15.78 % 31.59 % 29.89 % 32.63 % 28.95 % -9.73%
  YoY % 79.38% -44.68% -50.05% 5.69% -8.40% 12.71% -
  Horiz. % 54.09% 30.16% 54.51% 109.12% 103.25% 112.71% 100.00%
Total Cost 45,843 42,327 35,722 31,581 28,463 22,486 19,030 15.77%
  YoY % 8.31% 18.49% 13.11% 10.95% 26.58% 18.16% -
  Horiz. % 240.90% 222.42% 187.71% 165.95% 149.57% 118.16% 100.00%
Net Worth 387,800 133,577 100,731 86,630 51,614 46,145 41,085 45.32%
  YoY % 190.32% 32.61% 16.28% 67.84% 11.85% 12.32% -
  Horiz. % 943.90% 325.12% 245.18% 210.86% 125.63% 112.32% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,850 12,143 9,485 5,906 3,225 3,204 2,567 32.39%
  YoY % 14.05% 28.02% 60.59% 83.10% 0.67% 24.80% -
  Horiz. % 539.37% 472.91% 369.40% 230.02% 125.63% 124.80% 100.00%
Div Payout % 106.38 % 127.88 % 161.43 % 145.16 % 109.65 % 113.64 % 108.99 % -0.40%
  YoY % -16.81% -20.78% 11.21% 32.38% -3.51% 4.27% -
  Horiz. % 97.61% 117.33% 148.11% 133.19% 100.61% 104.27% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 387,800 133,577 100,731 86,630 51,614 46,145 41,085 45.32%
  YoY % 190.32% 32.61% 16.28% 67.84% 11.85% 12.32% -
  Horiz. % 943.90% 325.12% 245.18% 210.86% 125.63% 112.32% 100.00%
NOSH 1,385,000 1,214,342 839,428 262,516 258,070 256,363 256,781 32.39%
  YoY % 14.05% 44.66% 219.76% 1.72% 0.67% -0.16% -
  Horiz. % 539.37% 472.91% 326.90% 102.23% 100.50% 99.84% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.12 % 18.32 % 14.13 % 11.41 % 9.37 % 11.14 % 11.02 % 12.30%
  YoY % 20.74% 29.65% 23.84% 21.77% -15.89% 1.09% -
  Horiz. % 200.73% 166.24% 128.22% 103.54% 85.03% 101.09% 100.00%
ROE 3.36 % 7.11 % 5.83 % 4.70 % 5.70 % 6.11 % 5.73 % -8.50%
  YoY % -52.74% 21.96% 24.04% -17.54% -6.71% 6.63% -
  Horiz. % 58.64% 124.08% 101.75% 82.02% 99.48% 106.63% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.25 4.27 4.96 13.58 12.17 9.87 8.33 -10.60%
  YoY % -0.47% -13.91% -63.48% 11.59% 23.30% 18.49% -
  Horiz. % 51.02% 51.26% 59.54% 163.03% 146.10% 118.49% 100.00%
EPS 0.94 0.79 0.53 1.55 1.14 1.10 0.92 0.36%
  YoY % 18.99% 49.06% -65.81% 35.96% 3.64% 19.57% -
  Horiz. % 102.17% 85.87% 57.61% 168.48% 123.91% 119.57% 100.00%
DPS 1.00 1.00 1.13 2.25 1.25 1.25 1.00 -
  YoY % 0.00% -11.50% -49.78% 80.00% 0.00% 25.00% -
  Horiz. % 100.00% 100.00% 113.00% 225.00% 125.00% 125.00% 100.00%
NAPS 0.2800 0.1100 0.1200 0.3300 0.2000 0.1800 0.1600 9.77%
  YoY % 154.55% -8.33% -63.64% 65.00% 11.11% 12.50% -
  Horiz. % 175.00% 68.75% 75.00% 206.25% 125.00% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.04 0.92 0.74 0.63 0.56 0.45 0.38 18.25%
  YoY % 13.04% 24.32% 17.46% 12.50% 24.44% 18.42% -
  Horiz. % 273.68% 242.11% 194.74% 165.79% 147.37% 118.42% 100.00%
EPS 0.23 0.17 0.10 0.07 0.05 0.05 0.04 33.81%
  YoY % 35.29% 70.00% 42.86% 40.00% 0.00% 25.00% -
  Horiz. % 575.00% 425.00% 250.00% 175.00% 125.00% 125.00% 100.00%
DPS 0.25 0.22 0.17 0.10 0.06 0.06 0.05 30.73%
  YoY % 13.64% 29.41% 70.00% 66.67% 0.00% 20.00% -
  Horiz. % 500.00% 440.00% 340.00% 200.00% 120.00% 120.00% 100.00%
NAPS 0.0687 0.0237 0.0179 0.0154 0.0091 0.0082 0.0073 45.25%
  YoY % 189.87% 32.40% 16.23% 69.23% 10.98% 12.33% -
  Horiz. % 941.10% 324.66% 245.21% 210.96% 124.66% 112.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.3700 2.1900 2.0000 1.0000 1.0100 0.4500 -
P/RPS 36.24 32.10 44.19 14.73 8.22 10.23 5.40 37.30%
  YoY % 12.90% -27.36% 200.00% 79.20% -19.65% 89.44% -
  Horiz. % 671.11% 594.44% 818.33% 272.78% 152.22% 189.44% 100.00%
P/EPS 163.83 175.19 312.86 129.03 87.72 91.82 49.05 22.24%
  YoY % -6.48% -44.00% 142.47% 47.09% -4.47% 87.20% -
  Horiz. % 334.01% 357.17% 637.84% 263.06% 178.84% 187.20% 100.00%
EY 0.61 0.57 0.32 0.78 1.14 1.09 2.04 -18.21%
  YoY % 7.02% 78.12% -58.97% -31.58% 4.59% -46.57% -
  Horiz. % 29.90% 27.94% 15.69% 38.24% 55.88% 53.43% 100.00%
DY 0.65 0.73 0.52 1.13 1.25 1.24 2.22 -18.50%
  YoY % -10.96% 40.38% -53.98% -9.60% 0.81% -44.14% -
  Horiz. % 29.28% 32.88% 23.42% 50.90% 56.31% 55.86% 100.00%
P/NAPS 5.50 12.45 18.25 6.06 5.00 5.61 2.81 11.83%
  YoY % -55.82% -31.78% 201.16% 21.20% -10.87% 99.64% -
  Horiz. % 195.73% 443.06% 649.47% 215.66% 177.94% 199.64% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 -
Price 1.5100 0.8650 2.2000 2.5000 1.3400 0.8600 0.5100 -
P/RPS 35.53 20.27 44.39 18.41 11.01 8.71 6.12 34.03%
  YoY % 75.28% -54.34% 141.12% 67.21% 26.41% 42.32% -
  Horiz. % 580.56% 331.21% 725.33% 300.82% 179.90% 142.32% 100.00%
P/EPS 160.64 110.62 314.29 161.29 117.54 78.18 55.59 19.33%
  YoY % 45.22% -64.80% 94.86% 37.22% 50.35% 40.64% -
  Horiz. % 288.97% 198.99% 565.37% 290.14% 211.44% 140.64% 100.00%
EY 0.62 0.90 0.32 0.62 0.85 1.28 1.80 -16.26%
  YoY % -31.11% 181.25% -48.39% -27.06% -33.59% -28.89% -
  Horiz. % 34.44% 50.00% 17.78% 34.44% 47.22% 71.11% 100.00%
DY 0.66 1.16 0.51 0.90 0.93 1.45 1.96 -16.58%
  YoY % -43.10% 127.45% -43.33% -3.23% -35.86% -26.02% -
  Horiz. % 33.67% 59.18% 26.02% 45.92% 47.45% 73.98% 100.00%
P/NAPS 5.39 7.86 18.33 7.58 6.70 4.78 3.19 9.13%
  YoY % -31.42% -57.12% 141.82% 13.13% 40.17% 49.84% -
  Horiz. % 168.97% 246.39% 574.61% 237.62% 210.03% 149.84% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers