Highlights

[GDEX] YoY Quarter Result on 2010-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -47.33%    YoY -     13.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 37,104 32,006 26,281 21,324 19,739 20,036 15,882 15.18%
  YoY % 15.93% 21.78% 23.25% 8.03% -1.48% 26.16% -
  Horiz. % 233.62% 201.52% 165.48% 134.27% 124.29% 126.16% 100.00%
PBT 5,115 4,881 2,198 1,736 1,540 1,255 1,051 30.15%
  YoY % 4.79% 122.07% 26.61% 12.73% 22.71% 19.41% -
  Horiz. % 486.68% 464.41% 209.13% 165.18% 146.53% 119.41% 100.00%
Tax -1,432 -1,383 -615 -495 -447 -355 -273 31.78%
  YoY % -3.54% -124.88% -24.24% -10.74% -25.92% -30.04% -
  Horiz. % 524.54% 506.59% 225.27% 181.32% 163.74% 130.04% 100.00%
NP 3,683 3,498 1,583 1,241 1,093 900 778 29.55%
  YoY % 5.29% 120.97% 27.56% 13.54% 21.44% 15.68% -
  Horiz. % 473.39% 449.61% 203.47% 159.51% 140.49% 115.68% 100.00%
NP to SH 3,683 3,498 1,583 1,241 1,093 900 778 29.55%
  YoY % 5.29% 120.97% 27.56% 13.54% 21.44% 15.68% -
  Horiz. % 473.39% 449.61% 203.47% 159.51% 140.49% 115.68% 100.00%
Tax Rate 28.00 % 28.33 % 27.98 % 28.51 % 29.03 % 28.29 % 25.98 % 1.25%
  YoY % -1.16% 1.25% -1.86% -1.79% 2.62% 8.89% -
  Horiz. % 107.78% 109.05% 107.70% 109.74% 111.74% 108.89% 100.00%
Total Cost 33,421 28,508 24,698 20,083 18,646 19,136 15,104 14.14%
  YoY % 17.23% 15.43% 22.98% 7.71% -2.56% 26.69% -
  Horiz. % 221.27% 188.74% 163.52% 132.96% 123.45% 126.69% 100.00%
Net Worth 71,029 57,429 48,511 43,952 41,638 39,705 36,306 11.82%
  YoY % 23.68% 18.38% 10.37% 5.56% 4.87% 9.36% -
  Horiz. % 195.64% 158.18% 133.62% 121.06% 114.68% 109.36% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 71,029 57,429 48,511 43,952 41,638 39,705 36,306 11.82%
  YoY % 23.68% 18.38% 10.37% 5.56% 4.87% 9.36% -
  Horiz. % 195.64% 158.18% 133.62% 121.06% 114.68% 109.36% 100.00%
NOSH 263,071 261,044 255,322 258,541 260,238 264,705 259,333 0.24%
  YoY % 0.78% 2.24% -1.25% -0.65% -1.69% 2.07% -
  Horiz. % 101.44% 100.66% 98.45% 99.69% 100.35% 102.07% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.93 % 10.93 % 6.02 % 5.82 % 5.54 % 4.49 % 4.90 % 12.48%
  YoY % -9.15% 81.56% 3.44% 5.05% 23.39% -8.37% -
  Horiz. % 202.65% 223.06% 122.86% 118.78% 113.06% 91.63% 100.00%
ROE 5.19 % 6.09 % 3.26 % 2.82 % 2.63 % 2.27 % 2.14 % 15.90%
  YoY % -14.78% 86.81% 15.60% 7.22% 15.86% 6.07% -
  Horiz. % 242.52% 284.58% 152.34% 131.78% 122.90% 106.07% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.10 12.26 10.29 8.25 7.58 7.57 6.12 14.91%
  YoY % 15.01% 19.14% 24.73% 8.84% 0.13% 23.69% -
  Horiz. % 230.39% 200.33% 168.14% 134.80% 123.86% 123.69% 100.00%
EPS 1.40 1.34 0.62 0.48 0.42 0.34 0.30 29.24%
  YoY % 4.48% 116.13% 29.17% 14.29% 23.53% 13.33% -
  Horiz. % 466.67% 446.67% 206.67% 160.00% 140.00% 113.33% 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 0.2700 0.2200 0.1900 0.1700 0.1600 0.1500 0.1400 11.56%
  YoY % 22.73% 15.79% 11.76% 6.25% 6.67% 7.14% -
  Horiz. % 192.86% 157.14% 135.71% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.66 0.57 0.47 0.38 0.35 0.36 0.28 15.35%
  YoY % 15.79% 21.28% 23.68% 8.57% -2.78% 28.57% -
  Horiz. % 235.71% 203.57% 167.86% 135.71% 125.00% 128.57% 100.00%
EPS 0.07 0.06 0.03 0.02 0.02 0.02 0.01 38.27%
  YoY % 16.67% 100.00% 50.00% 0.00% 0.00% 100.00% -
  Horiz. % 700.00% 600.00% 300.00% 200.00% 200.00% 200.00% 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 0.0126 0.0102 0.0086 0.0078 0.0074 0.0070 0.0064 11.94%
  YoY % 23.53% 18.60% 10.26% 5.41% 5.71% 9.38% -
  Horiz. % 196.88% 159.38% 134.38% 121.88% 115.62% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.1700 1.3900 0.8500 0.6200 0.4100 0.7000 0.7000 -
P/RPS 22.48 11.34 8.26 7.52 5.41 9.25 11.43 11.92%
  YoY % 98.24% 37.29% 9.84% 39.00% -41.51% -19.07% -
  Horiz. % 196.68% 99.21% 72.27% 65.79% 47.33% 80.93% 100.00%
P/EPS 226.43 103.73 137.10 129.17 97.62 205.88 233.33 -0.50%
  YoY % 118.29% -24.34% 6.14% 32.32% -52.58% -11.76% -
  Horiz. % 97.04% 44.46% 58.76% 55.36% 41.84% 88.24% 100.00%
EY 0.44 0.96 0.73 0.77 1.02 0.49 0.43 0.38%
  YoY % -54.17% 31.51% -5.19% -24.51% 108.16% 13.95% -
  Horiz. % 102.33% 223.26% 169.77% 179.07% 237.21% 113.95% 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 11.74 6.32 4.47 3.65 2.56 4.67 5.00 15.27%
  YoY % 85.76% 41.39% 22.47% 42.58% -45.18% -6.60% -
  Horiz. % 234.80% 126.40% 89.40% 73.00% 51.20% 93.40% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 -
Price 2.9700 1.4500 0.9800 0.6300 0.5500 0.7500 0.7100 -
P/RPS 21.06 11.83 9.52 7.64 7.25 9.91 11.59 10.46%
  YoY % 78.02% 24.26% 24.61% 5.38% -26.84% -14.50% -
  Horiz. % 181.71% 102.07% 82.14% 65.92% 62.55% 85.50% 100.00%
P/EPS 212.14 108.21 158.06 131.25 130.95 220.59 236.67 -1.81%
  YoY % 96.04% -31.54% 20.43% 0.23% -40.64% -6.79% -
  Horiz. % 89.64% 45.72% 66.78% 55.46% 55.33% 93.21% 100.00%
EY 0.47 0.92 0.63 0.76 0.76 0.45 0.42 1.89%
  YoY % -48.91% 46.03% -17.11% 0.00% 68.89% 7.14% -
  Horiz. % 111.90% 219.05% 150.00% 180.95% 180.95% 107.14% 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 11.00 6.59 5.16 3.71 3.44 5.00 5.07 13.77%
  YoY % 66.92% 27.71% 39.08% 7.85% -31.20% -1.38% -
  Horiz. % 216.96% 129.98% 101.78% 73.18% 67.85% 98.62% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers