Highlights

[GDEX] YoY Quarter Result on 2015-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     43.75%    YoY -     61.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 74,360 64,867 58,862 51,823 41,598 35,650 31,405 15.44%
  YoY % 14.63% 10.20% 13.58% 24.58% 16.68% 13.52% -
  Horiz. % 236.78% 206.55% 187.43% 165.02% 132.46% 113.52% 100.00%
PBT 14,071 14,630 15,437 10,404 6,977 5,948 4,196 22.33%
  YoY % -3.82% -5.23% 48.38% 49.12% 17.30% 41.75% -
  Horiz. % 335.34% 348.67% 367.90% 247.95% 166.28% 141.75% 100.00%
Tax -7,549 -3,117 -2,418 -908 -1,101 -1,879 -1,254 34.86%
  YoY % -142.19% -28.91% -166.30% 17.53% 41.41% -49.84% -
  Horiz. % 601.99% 248.56% 192.82% 72.41% 87.80% 149.84% 100.00%
NP 6,522 11,513 13,019 9,496 5,876 4,069 2,942 14.18%
  YoY % -43.35% -11.57% 37.10% 61.61% 44.41% 38.31% -
  Horiz. % 221.69% 391.33% 442.52% 322.77% 199.73% 138.31% 100.00%
NP to SH 6,522 11,513 13,019 9,496 5,876 4,069 2,942 14.18%
  YoY % -43.35% -11.57% 37.10% 61.61% 44.41% 38.31% -
  Horiz. % 221.69% 391.33% 442.52% 322.77% 199.73% 138.31% 100.00%
Tax Rate 53.65 % 21.31 % 15.66 % 8.73 % 15.78 % 31.59 % 29.89 % 10.24%
  YoY % 151.76% 36.08% 79.38% -44.68% -50.05% 5.69% -
  Horiz. % 179.49% 71.29% 52.39% 29.21% 52.79% 105.69% 100.00%
Total Cost 67,838 53,354 45,843 42,327 35,722 31,581 28,463 15.57%
  YoY % 27.15% 16.38% 8.31% 18.49% 13.11% 10.95% -
  Horiz. % 238.34% 187.45% 161.06% 148.71% 125.50% 110.95% 100.00%
Net Worth 446,897 446,098 387,800 133,577 100,731 86,630 51,614 43.27%
  YoY % 0.18% 15.03% 190.32% 32.61% 16.28% 67.84% -
  Horiz. % 865.85% 864.30% 751.35% 258.80% 195.16% 167.84% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,172 13,940 13,850 12,143 9,485 5,906 3,225 22.99%
  YoY % -19.86% 0.65% 14.05% 28.02% 60.59% 83.10% -
  Horiz. % 346.34% 432.15% 429.34% 376.44% 294.05% 183.10% 100.00%
Div Payout % 171.30 % 121.09 % 106.38 % 127.88 % 161.43 % 145.16 % 109.65 % 7.72%
  YoY % 41.47% 13.83% -16.81% -20.78% 11.21% 32.38% -
  Horiz. % 156.22% 110.43% 97.02% 116.63% 147.22% 132.38% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 446,897 446,098 387,800 133,577 100,731 86,630 51,614 43.27%
  YoY % 0.18% 15.03% 190.32% 32.61% 16.28% 67.84% -
  Horiz. % 865.85% 864.30% 751.35% 258.80% 195.16% 167.84% 100.00%
NOSH 5,586,223 5,576,236 1,385,000 1,214,342 839,428 262,516 258,070 66.90%
  YoY % 0.18% 302.62% 14.05% 44.66% 219.76% 1.72% -
  Horiz. % 2,164.61% 2,160.74% 536.68% 470.55% 325.27% 101.72% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.77 % 17.75 % 22.12 % 18.32 % 14.13 % 11.41 % 9.37 % -1.10%
  YoY % -50.59% -19.76% 20.74% 29.65% 23.84% 21.77% -
  Horiz. % 93.60% 189.43% 236.07% 195.52% 150.80% 121.77% 100.00%
ROE 1.46 % 2.58 % 3.36 % 7.11 % 5.83 % 4.70 % 5.70 % -20.30%
  YoY % -43.41% -23.21% -52.74% 21.96% 24.04% -17.54% -
  Horiz. % 25.61% 45.26% 58.95% 124.74% 102.28% 82.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.33 1.16 4.25 4.27 4.96 13.58 12.17 -30.84%
  YoY % 14.66% -72.71% -0.47% -13.91% -63.48% 11.59% -
  Horiz. % 10.93% 9.53% 34.92% 35.09% 40.76% 111.59% 100.00%
EPS 0.12 0.21 0.94 0.79 0.53 1.55 1.14 -31.27%
  YoY % -42.86% -77.66% 18.99% 49.06% -65.81% 35.96% -
  Horiz. % 10.53% 18.42% 82.46% 69.30% 46.49% 135.96% 100.00%
DPS 0.20 0.25 1.00 1.00 1.13 2.25 1.25 -26.31%
  YoY % -20.00% -75.00% 0.00% -11.50% -49.78% 80.00% -
  Horiz. % 16.00% 20.00% 80.00% 80.00% 90.40% 180.00% 100.00%
NAPS 0.0800 0.0800 0.2800 0.1100 0.1200 0.3300 0.2000 -14.16%
  YoY % 0.00% -71.43% 154.55% -8.33% -63.64% 65.00% -
  Horiz. % 40.00% 40.00% 140.00% 55.00% 60.00% 165.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.32 1.15 1.04 0.92 0.74 0.63 0.56 15.35%
  YoY % 14.78% 10.58% 13.04% 24.32% 17.46% 12.50% -
  Horiz. % 235.71% 205.36% 185.71% 164.29% 132.14% 112.50% 100.00%
EPS 0.12 0.20 0.23 0.17 0.10 0.07 0.05 15.70%
  YoY % -40.00% -13.04% 35.29% 70.00% 42.86% 40.00% -
  Horiz. % 240.00% 400.00% 460.00% 340.00% 200.00% 140.00% 100.00%
DPS 0.20 0.25 0.25 0.22 0.17 0.10 0.06 22.21%
  YoY % -20.00% 0.00% 13.64% 29.41% 70.00% 66.67% -
  Horiz. % 333.33% 416.67% 416.67% 366.67% 283.33% 166.67% 100.00%
NAPS 0.0792 0.0791 0.0687 0.0237 0.0179 0.0154 0.0091 43.40%
  YoY % 0.13% 15.14% 189.87% 32.40% 16.23% 69.23% -
  Horiz. % 870.33% 869.23% 754.95% 260.44% 196.70% 169.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4050 0.6250 1.5400 1.3700 2.1900 2.0000 1.0000 -
P/RPS 30.43 53.73 36.24 32.10 44.19 14.73 8.22 24.36%
  YoY % -43.36% 48.26% 12.90% -27.36% 200.00% 79.20% -
  Horiz. % 370.19% 653.65% 440.88% 390.51% 537.59% 179.20% 100.00%
P/EPS 346.89 302.71 163.83 175.19 312.86 129.03 87.72 25.74%
  YoY % 14.59% 84.77% -6.48% -44.00% 142.47% 47.09% -
  Horiz. % 395.45% 345.09% 186.76% 199.72% 356.66% 147.09% 100.00%
EY 0.29 0.33 0.61 0.57 0.32 0.78 1.14 -20.39%
  YoY % -12.12% -45.90% 7.02% 78.12% -58.97% -31.58% -
  Horiz. % 25.44% 28.95% 53.51% 50.00% 28.07% 68.42% 100.00%
DY 0.49 0.40 0.65 0.73 0.52 1.13 1.25 -14.45%
  YoY % 22.50% -38.46% -10.96% 40.38% -53.98% -9.60% -
  Horiz. % 39.20% 32.00% 52.00% 58.40% 41.60% 90.40% 100.00%
P/NAPS 5.06 7.81 5.50 12.45 18.25 6.06 5.00 0.20%
  YoY % -35.21% 42.00% -55.82% -31.78% 201.16% 21.20% -
  Horiz. % 101.20% 156.20% 110.00% 249.00% 365.00% 121.20% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 -
Price 0.4200 0.6800 1.5100 0.8650 2.2000 2.5000 1.3400 -
P/RPS 31.55 58.46 35.53 20.27 44.39 18.41 11.01 19.17%
  YoY % -46.03% 64.54% 75.28% -54.34% 141.12% 67.21% -
  Horiz. % 286.56% 530.97% 322.71% 184.11% 403.18% 167.21% 100.00%
P/EPS 359.74 329.35 160.64 110.62 314.29 161.29 117.54 20.48%
  YoY % 9.23% 105.02% 45.22% -64.80% 94.86% 37.22% -
  Horiz. % 306.06% 280.20% 136.67% 94.11% 267.39% 137.22% 100.00%
EY 0.28 0.30 0.62 0.90 0.32 0.62 0.85 -16.89%
  YoY % -6.67% -51.61% -31.11% 181.25% -48.39% -27.06% -
  Horiz. % 32.94% 35.29% 72.94% 105.88% 37.65% 72.94% 100.00%
DY 0.48 0.37 0.66 1.16 0.51 0.90 0.93 -10.43%
  YoY % 29.73% -43.94% -43.10% 127.45% -43.33% -3.23% -
  Horiz. % 51.61% 39.78% 70.97% 124.73% 54.84% 96.77% 100.00%
P/NAPS 5.25 8.50 5.39 7.86 18.33 7.58 6.70 -3.98%
  YoY % -38.24% 57.70% -31.42% -57.12% 141.82% 13.13% -
  Horiz. % 78.36% 126.87% 80.45% 117.31% 273.58% 113.13% 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