Highlights

[GDEX] YoY Quarter Result on 2014-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -15.20%    YoY -     35.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 68,767 58,017 51,466 43,741 37,104 32,006 26,281 17.37%
  YoY % 18.53% 12.73% 17.66% 17.89% 15.93% 21.78% -
  Horiz. % 261.66% 220.76% 195.83% 166.44% 141.18% 121.78% 100.00%
PBT 9,321 9,620 7,180 5,622 5,115 4,881 2,198 27.20%
  YoY % -3.11% 33.98% 27.71% 9.91% 4.79% 122.07% -
  Horiz. % 424.07% 437.67% 326.66% 255.78% 232.71% 222.07% 100.00%
Tax -1,427 -1,514 -890 -639 -1,432 -1,383 -615 15.05%
  YoY % 5.75% -70.11% -39.28% 55.38% -3.54% -124.88% -
  Horiz. % 232.03% 246.18% 144.72% 103.90% 232.85% 224.88% 100.00%
NP 7,894 8,106 6,290 4,983 3,683 3,498 1,583 30.68%
  YoY % -2.62% 28.87% 26.23% 35.30% 5.29% 120.97% -
  Horiz. % 498.67% 512.07% 397.35% 314.78% 232.66% 220.97% 100.00%
NP to SH 7,894 8,106 6,290 4,983 3,683 3,498 1,583 30.68%
  YoY % -2.62% 28.87% 26.23% 35.30% 5.29% 120.97% -
  Horiz. % 498.67% 512.07% 397.35% 314.78% 232.66% 220.97% 100.00%
Tax Rate 15.31 % 15.74 % 12.40 % 11.37 % 28.00 % 28.33 % 27.98 % -9.55%
  YoY % -2.73% 26.94% 9.06% -59.39% -1.16% 1.25% -
  Horiz. % 54.72% 56.25% 44.32% 40.64% 100.07% 101.25% 100.00%
Total Cost 60,873 49,911 45,176 38,758 33,421 28,508 24,698 16.21%
  YoY % 21.96% 10.48% 16.56% 15.97% 17.23% 15.43% -
  Horiz. % 246.47% 202.09% 182.91% 156.93% 135.32% 115.43% 100.00%
Net Worth 446,098 398,430 147,999 101,349 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 46.03% 42.69% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 208.92% 146.42% 118.38% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 446,098 398,430 147,999 101,349 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 46.03% 42.69% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 208.92% 146.42% 118.38% 100.00%
NOSH 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 255,322 67.11%
  YoY % 305.87% 11.40% 46.03% 221.04% 0.78% 2.24% -
  Horiz. % 2,184.00% 538.10% 483.05% 330.79% 103.03% 102.24% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.48 % 13.97 % 12.22 % 11.39 % 9.93 % 10.93 % 6.02 % 11.35%
  YoY % -17.82% 14.32% 7.29% 14.70% -9.15% 81.56% -
  Horiz. % 190.70% 232.06% 202.99% 189.20% 164.95% 181.56% 100.00%
ROE 1.77 % 2.03 % 4.25 % 4.92 % 5.19 % 6.09 % 3.26 % -9.67%
  YoY % -12.81% -52.24% -13.62% -5.20% -14.78% 86.81% -
  Horiz. % 54.29% 62.27% 130.37% 150.92% 159.20% 186.81% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.23 4.22 4.17 5.18 14.10 12.26 10.29 -29.79%
  YoY % -70.85% 1.20% -19.50% -63.26% 15.01% 19.14% -
  Horiz. % 11.95% 41.01% 40.52% 50.34% 137.03% 119.14% 100.00%
EPS 0.14 0.59 0.51 0.59 1.40 1.34 0.62 -21.95%
  YoY % -76.27% 15.69% -13.56% -57.86% 4.48% 116.13% -
  Horiz. % 22.58% 95.16% 82.26% 95.16% 225.81% 216.13% 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 0.0800 0.2900 0.1200 0.1200 0.2700 0.2200 0.1900 -13.41%
  YoY % -72.41% 141.67% 0.00% -55.56% 22.73% 15.79% -
  Horiz. % 42.11% 152.63% 63.16% 63.16% 142.11% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.22 1.03 0.91 0.78 0.66 0.57 0.47 17.21%
  YoY % 18.45% 13.19% 16.67% 18.18% 15.79% 21.28% -
  Horiz. % 259.57% 219.15% 193.62% 165.96% 140.43% 121.28% 100.00%
EPS 0.14 0.14 0.11 0.09 0.07 0.06 0.03 29.24%
  YoY % 0.00% 27.27% 22.22% 28.57% 16.67% 100.00% -
  Horiz. % 466.67% 466.67% 366.67% 300.00% 233.33% 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 0.0791 0.0706 0.0262 0.0180 0.0126 0.0102 0.0086 44.70%
  YoY % 12.04% 169.47% 45.56% 42.86% 23.53% 18.60% -
  Horiz. % 919.77% 820.93% 304.65% 209.30% 146.51% 118.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.6350 1.7400 1.1300 2.0300 3.1700 1.3900 0.8500 -
P/RPS 51.49 41.20 27.08 39.20 22.48 11.34 8.26 35.62%
  YoY % 24.98% 52.14% -30.92% 74.38% 98.24% 37.29% -
  Horiz. % 623.37% 498.79% 327.85% 474.58% 272.15% 137.29% 100.00%
P/EPS 448.56 294.92 221.57 344.07 226.43 103.73 137.10 21.82%
  YoY % 52.10% 33.10% -35.60% 51.95% 118.29% -24.34% -
  Horiz. % 327.18% 215.11% 161.61% 250.96% 165.16% 75.66% 100.00%
EY 0.22 0.34 0.45 0.29 0.44 0.96 0.73 -18.10%
  YoY % -35.29% -24.44% 55.17% -34.09% -54.17% 31.51% -
  Horiz. % 30.14% 46.58% 61.64% 39.73% 60.27% 131.51% 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 7.94 6.00 9.42 16.92 11.74 6.32 4.47 10.04%
  YoY % 32.33% -36.31% -44.33% 44.12% 85.76% 41.39% -
  Horiz. % 177.63% 134.23% 210.74% 378.52% 262.64% 141.39% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 -
Price 0.6300 1.6900 1.5600 2.1200 2.9700 1.4500 0.9800 -
P/RPS 51.09 40.02 37.38 40.93 21.06 11.83 9.52 32.28%
  YoY % 27.66% 7.06% -8.67% 94.35% 78.02% 24.26% -
  Horiz. % 536.66% 420.38% 392.65% 429.94% 221.22% 124.26% 100.00%
P/EPS 445.03 286.44 305.88 359.32 212.14 108.21 158.06 18.81%
  YoY % 55.37% -6.36% -14.87% 69.38% 96.04% -31.54% -
  Horiz. % 281.56% 181.22% 193.52% 227.33% 134.21% 68.46% 100.00%
EY 0.22 0.35 0.33 0.28 0.47 0.92 0.63 -16.07%
  YoY % -37.14% 6.06% 17.86% -40.43% -48.91% 46.03% -
  Horiz. % 34.92% 55.56% 52.38% 44.44% 74.60% 146.03% 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 7.88 5.83 13.00 17.67 11.00 6.59 5.16 7.30%
  YoY % 35.16% -55.15% -26.43% 60.64% 66.92% 27.71% -
  Horiz. % 152.71% 112.98% 251.94% 342.44% 213.18% 127.71% 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 
Partners & Brokers