Highlights

[GDEX] YoY Quarter Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     18.90%    YoY -     120.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 51,466 43,741 37,104 32,006 26,281 21,324 19,739 17.31%
  YoY % 17.66% 17.89% 15.93% 21.78% 23.25% 8.03% -
  Horiz. % 260.73% 221.60% 187.97% 162.15% 133.14% 108.03% 100.00%
PBT 7,180 5,622 5,115 4,881 2,198 1,736 1,540 29.24%
  YoY % 27.71% 9.91% 4.79% 122.07% 26.61% 12.73% -
  Horiz. % 466.23% 365.06% 332.14% 316.95% 142.73% 112.73% 100.00%
Tax -890 -639 -1,432 -1,383 -615 -495 -447 12.16%
  YoY % -39.28% 55.38% -3.54% -124.88% -24.24% -10.74% -
  Horiz. % 199.11% 142.95% 320.36% 309.40% 137.58% 110.74% 100.00%
NP 6,290 4,983 3,683 3,498 1,583 1,241 1,093 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
NP to SH 6,290 4,983 3,683 3,498 1,583 1,241 1,093 33.85%
  YoY % 26.23% 35.30% 5.29% 120.97% 27.56% 13.54% -
  Horiz. % 575.48% 455.90% 336.96% 320.04% 144.83% 113.54% 100.00%
Tax Rate 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % 28.51 % 29.03 % -13.21%
  YoY % 9.06% -59.39% -1.16% 1.25% -1.86% -1.79% -
  Horiz. % 42.71% 39.17% 96.45% 97.59% 96.38% 98.21% 100.00%
Total Cost 45,176 38,758 33,421 28,508 24,698 20,083 18,646 15.88%
  YoY % 16.56% 15.97% 17.23% 15.43% 22.98% 7.71% -
  Horiz. % 242.28% 207.86% 179.24% 152.89% 132.46% 107.71% 100.00%
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 147,999 101,349 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 46.03% 42.69% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 243.40% 170.59% 137.93% 116.51% 105.56% 100.00%
NOSH 1,233,333 844,576 263,071 261,044 255,322 258,541 260,238 29.59%
  YoY % 46.03% 221.04% 0.78% 2.24% -1.25% -0.65% -
  Horiz. % 473.92% 324.54% 101.09% 100.31% 98.11% 99.35% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 5.82 % 5.54 % 14.09%
  YoY % 7.29% 14.70% -9.15% 81.56% 3.44% 5.05% -
  Horiz. % 220.58% 205.60% 179.24% 197.29% 108.66% 105.05% 100.00%
ROE 4.25 % 4.92 % 5.19 % 6.09 % 3.26 % 2.82 % 2.63 % 8.32%
  YoY % -13.62% -5.20% -14.78% 86.81% 15.60% 7.22% -
  Horiz. % 161.60% 187.07% 197.34% 231.56% 123.95% 107.22% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.17 5.18 14.10 12.26 10.29 8.25 7.58 -9.48%
  YoY % -19.50% -63.26% 15.01% 19.14% 24.73% 8.84% -
  Horiz. % 55.01% 68.34% 186.02% 161.74% 135.75% 108.84% 100.00%
EPS 0.51 0.59 1.40 1.34 0.62 0.48 0.42 3.29%
  YoY % -13.56% -57.86% 4.48% 116.13% 29.17% 14.29% -
  Horiz. % 121.43% 140.48% 333.33% 319.05% 147.62% 114.29% 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 0.1200 0.1200 0.2700 0.2200 0.1900 0.1700 0.1600 -4.68%
  YoY % 0.00% -55.56% 22.73% 15.79% 11.76% 6.25% -
  Horiz. % 75.00% 75.00% 168.75% 137.50% 118.75% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.91 0.78 0.66 0.57 0.47 0.38 0.35 17.25%
  YoY % 16.67% 18.18% 15.79% 21.28% 23.68% 8.57% -
  Horiz. % 260.00% 222.86% 188.57% 162.86% 134.29% 108.57% 100.00%
EPS 0.11 0.09 0.07 0.06 0.03 0.02 0.02 32.84%
  YoY % 22.22% 28.57% 16.67% 100.00% 50.00% 0.00% -
  Horiz. % 550.00% 450.00% 350.00% 300.00% 150.00% 100.00% 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 0.0262 0.0180 0.0126 0.0102 0.0086 0.0078 0.0074 23.44%
  YoY % 45.56% 42.86% 23.53% 18.60% 10.26% 5.41% -
  Horiz. % 354.05% 243.24% 170.27% 137.84% 116.22% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1300 2.0300 3.1700 1.3900 0.8500 0.6200 0.4100 -
P/RPS 27.08 39.20 22.48 11.34 8.26 7.52 5.41 30.77%
  YoY % -30.92% 74.38% 98.24% 37.29% 9.84% 39.00% -
  Horiz. % 500.55% 724.58% 415.53% 209.61% 152.68% 139.00% 100.00%
P/EPS 221.57 344.07 226.43 103.73 137.10 129.17 97.62 14.63%
  YoY % -35.60% 51.95% 118.29% -24.34% 6.14% 32.32% -
  Horiz. % 226.97% 352.46% 231.95% 106.26% 140.44% 132.32% 100.00%
EY 0.45 0.29 0.44 0.96 0.73 0.77 1.02 -12.74%
  YoY % 55.17% -34.09% -54.17% 31.51% -5.19% -24.51% -
  Horiz. % 44.12% 28.43% 43.14% 94.12% 71.57% 75.49% 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 9.42 16.92 11.74 6.32 4.47 3.65 2.56 24.24%
  YoY % -44.33% 44.12% 85.76% 41.39% 22.47% 42.58% -
  Horiz. % 367.97% 660.94% 458.59% 246.88% 174.61% 142.58% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 -
Price 1.5600 2.1200 2.9700 1.4500 0.9800 0.6300 0.5500 -
P/RPS 37.38 40.93 21.06 11.83 9.52 7.64 7.25 31.42%
  YoY % -8.67% 94.35% 78.02% 24.26% 24.61% 5.38% -
  Horiz. % 515.59% 564.55% 290.48% 163.17% 131.31% 105.38% 100.00%
P/EPS 305.88 359.32 212.14 108.21 158.06 131.25 130.95 15.18%
  YoY % -14.87% 69.38% 96.04% -31.54% 20.43% 0.23% -
  Horiz. % 233.59% 274.39% 162.00% 82.63% 120.70% 100.23% 100.00%
EY 0.33 0.28 0.47 0.92 0.63 0.76 0.76 -12.97%
  YoY % 17.86% -40.43% -48.91% 46.03% -17.11% 0.00% -
  Horiz. % 43.42% 36.84% 61.84% 121.05% 82.89% 100.00% 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 13.00 17.67 11.00 6.59 5.16 3.71 3.44 24.79%
  YoY % -26.43% 60.64% 66.92% 27.71% 39.08% 7.85% -
  Horiz. % 377.91% 513.66% 319.77% 191.57% 150.00% 107.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS