Highlights

[GDEX] YoY Quarter Result on 2013-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -9.49%    YoY -     5.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 58,017 51,466 43,741 37,104 32,006 26,281 21,324 18.14%
  YoY % 12.73% 17.66% 17.89% 15.93% 21.78% 23.25% -
  Horiz. % 272.07% 241.35% 205.13% 174.00% 150.09% 123.25% 100.00%
PBT 9,620 7,180 5,622 5,115 4,881 2,198 1,736 32.99%
  YoY % 33.98% 27.71% 9.91% 4.79% 122.07% 26.61% -
  Horiz. % 554.15% 413.59% 323.85% 294.64% 281.16% 126.61% 100.00%
Tax -1,514 -890 -639 -1,432 -1,383 -615 -495 20.46%
  YoY % -70.11% -39.28% 55.38% -3.54% -124.88% -24.24% -
  Horiz. % 305.86% 179.80% 129.09% 289.29% 279.39% 124.24% 100.00%
NP 8,106 6,290 4,983 3,683 3,498 1,583 1,241 36.68%
  YoY % 28.87% 26.23% 35.30% 5.29% 120.97% 27.56% -
  Horiz. % 653.18% 506.85% 401.53% 296.78% 281.87% 127.56% 100.00%
NP to SH 8,106 6,290 4,983 3,683 3,498 1,583 1,241 36.68%
  YoY % 28.87% 26.23% 35.30% 5.29% 120.97% 27.56% -
  Horiz. % 653.18% 506.85% 401.53% 296.78% 281.87% 127.56% 100.00%
Tax Rate 15.74 % 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % 28.51 % -9.42%
  YoY % 26.94% 9.06% -59.39% -1.16% 1.25% -1.86% -
  Horiz. % 55.21% 43.49% 39.88% 98.21% 99.37% 98.14% 100.00%
Total Cost 49,911 45,176 38,758 33,421 28,508 24,698 20,083 16.37%
  YoY % 10.48% 16.56% 15.97% 17.23% 15.43% 22.98% -
  Horiz. % 248.52% 224.95% 192.99% 166.41% 141.95% 122.98% 100.00%
Net Worth 398,430 147,999 101,349 71,029 57,429 48,511 43,952 44.35%
  YoY % 169.21% 46.03% 42.69% 23.68% 18.38% 10.37% -
  Horiz. % 906.51% 336.73% 230.59% 161.61% 130.66% 110.37% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 398,430 147,999 101,349 71,029 57,429 48,511 43,952 44.35%
  YoY % 169.21% 46.03% 42.69% 23.68% 18.38% 10.37% -
  Horiz. % 906.51% 336.73% 230.59% 161.61% 130.66% 110.37% 100.00%
NOSH 1,373,898 1,233,333 844,576 263,071 261,044 255,322 258,541 32.07%
  YoY % 11.40% 46.03% 221.04% 0.78% 2.24% -1.25% -
  Horiz. % 531.40% 477.03% 326.67% 101.75% 100.97% 98.75% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.97 % 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 5.82 % 15.70%
  YoY % 14.32% 7.29% 14.70% -9.15% 81.56% 3.44% -
  Horiz. % 240.03% 209.97% 195.70% 170.62% 187.80% 103.44% 100.00%
ROE 2.03 % 4.25 % 4.92 % 5.19 % 6.09 % 3.26 % 2.82 % -5.33%
  YoY % -52.24% -13.62% -5.20% -14.78% 86.81% 15.60% -
  Horiz. % 71.99% 150.71% 174.47% 184.04% 215.96% 115.60% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.22 4.17 5.18 14.10 12.26 10.29 8.25 -10.56%
  YoY % 1.20% -19.50% -63.26% 15.01% 19.14% 24.73% -
  Horiz. % 51.15% 50.55% 62.79% 170.91% 148.61% 124.73% 100.00%
EPS 0.59 0.51 0.59 1.40 1.34 0.62 0.48 3.50%
  YoY % 15.69% -13.56% -57.86% 4.48% 116.13% 29.17% -
  Horiz. % 122.92% 106.25% 122.92% 291.67% 279.17% 129.17% 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 0.2900 0.1200 0.1200 0.2700 0.2200 0.1900 0.1700 9.30%
  YoY % 141.67% 0.00% -55.56% 22.73% 15.79% 11.76% -
  Horiz. % 170.59% 70.59% 70.59% 158.82% 129.41% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.03 0.91 0.78 0.66 0.57 0.47 0.38 18.06%
  YoY % 13.19% 16.67% 18.18% 15.79% 21.28% 23.68% -
  Horiz. % 271.05% 239.47% 205.26% 173.68% 150.00% 123.68% 100.00%
EPS 0.14 0.11 0.09 0.07 0.06 0.03 0.02 38.27%
  YoY % 27.27% 22.22% 28.57% 16.67% 100.00% 50.00% -
  Horiz. % 700.00% 550.00% 450.00% 350.00% 300.00% 150.00% 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 0.0706 0.0262 0.0180 0.0126 0.0102 0.0086 0.0078 44.31%
  YoY % 169.47% 45.56% 42.86% 23.53% 18.60% 10.26% -
  Horiz. % 905.13% 335.90% 230.77% 161.54% 130.77% 110.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7400 1.1300 2.0300 3.1700 1.3900 0.8500 0.6200 -
P/RPS 41.20 27.08 39.20 22.48 11.34 8.26 7.52 32.74%
  YoY % 52.14% -30.92% 74.38% 98.24% 37.29% 9.84% -
  Horiz. % 547.87% 360.11% 521.28% 298.94% 150.80% 109.84% 100.00%
P/EPS 294.92 221.57 344.07 226.43 103.73 137.10 129.17 14.74%
  YoY % 33.10% -35.60% 51.95% 118.29% -24.34% 6.14% -
  Horiz. % 228.32% 171.53% 266.37% 175.30% 80.31% 106.14% 100.00%
EY 0.34 0.45 0.29 0.44 0.96 0.73 0.77 -12.73%
  YoY % -24.44% 55.17% -34.09% -54.17% 31.51% -5.19% -
  Horiz. % 44.16% 58.44% 37.66% 57.14% 124.68% 94.81% 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 6.00 9.42 16.92 11.74 6.32 4.47 3.65 8.63%
  YoY % -36.31% -44.33% 44.12% 85.76% 41.39% 22.47% -
  Horiz. % 164.38% 258.08% 463.56% 321.64% 173.15% 122.47% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 -
Price 1.6900 1.5600 2.1200 2.9700 1.4500 0.9800 0.6300 -
P/RPS 40.02 37.38 40.93 21.06 11.83 9.52 7.64 31.75%
  YoY % 7.06% -8.67% 94.35% 78.02% 24.26% 24.61% -
  Horiz. % 523.82% 489.27% 535.73% 275.65% 154.84% 124.61% 100.00%
P/EPS 286.44 305.88 359.32 212.14 108.21 158.06 131.25 13.88%
  YoY % -6.36% -14.87% 69.38% 96.04% -31.54% 20.43% -
  Horiz. % 218.24% 233.05% 273.77% 161.63% 82.45% 120.43% 100.00%
EY 0.35 0.33 0.28 0.47 0.92 0.63 0.76 -12.11%
  YoY % 6.06% 17.86% -40.43% -48.91% 46.03% -17.11% -
  Horiz. % 46.05% 43.42% 36.84% 61.84% 121.05% 82.89% 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 5.83 13.00 17.67 11.00 6.59 5.16 3.71 7.82%
  YoY % -55.15% -26.43% 60.64% 66.92% 27.71% 39.08% -
  Horiz. % 157.14% 350.40% 476.28% 296.50% 177.63% 139.08% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers