Highlights

[GDEX] YoY Quarter Result on 2015-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -33.76%    YoY -     26.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 74,509 68,767 58,017 51,466 43,741 37,104 32,006 15.12%
  YoY % 8.35% 18.53% 12.73% 17.66% 17.89% 15.93% -
  Horiz. % 232.80% 214.86% 181.27% 160.80% 136.66% 115.93% 100.00%
PBT 9,362 9,321 9,620 7,180 5,622 5,115 4,881 11.46%
  YoY % 0.44% -3.11% 33.98% 27.71% 9.91% 4.79% -
  Horiz. % 191.80% 190.96% 197.09% 147.10% 115.18% 104.79% 100.00%
Tax -2,890 -1,427 -1,514 -890 -639 -1,432 -1,383 13.06%
  YoY % -102.52% 5.75% -70.11% -39.28% 55.38% -3.54% -
  Horiz. % 208.97% 103.18% 109.47% 64.35% 46.20% 103.54% 100.00%
NP 6,472 7,894 8,106 6,290 4,983 3,683 3,498 10.79%
  YoY % -18.01% -2.62% 28.87% 26.23% 35.30% 5.29% -
  Horiz. % 185.02% 225.67% 231.73% 179.82% 142.45% 105.29% 100.00%
NP to SH 6,472 7,894 8,106 6,290 4,983 3,683 3,498 10.79%
  YoY % -18.01% -2.62% 28.87% 26.23% 35.30% 5.29% -
  Horiz. % 185.02% 225.67% 231.73% 179.82% 142.45% 105.29% 100.00%
Tax Rate 30.87 % 15.31 % 15.74 % 12.40 % 11.37 % 28.00 % 28.33 % 1.44%
  YoY % 101.63% -2.73% 26.94% 9.06% -59.39% -1.16% -
  Horiz. % 108.97% 54.04% 55.56% 43.77% 40.13% 98.84% 100.00%
Total Cost 68,037 60,873 49,911 45,176 38,758 33,421 28,508 15.59%
  YoY % 11.77% 21.96% 10.48% 16.56% 15.97% 17.23% -
  Horiz. % 238.66% 213.53% 175.08% 158.47% 135.95% 117.23% 100.00%
Net Worth 454,754 446,098 398,430 147,999 101,349 71,029 57,429 41.16%
  YoY % 1.94% 11.96% 169.21% 46.03% 42.69% 23.68% -
  Horiz. % 791.84% 776.77% 693.77% 257.71% 176.47% 123.68% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 454,754 446,098 398,430 147,999 101,349 71,029 57,429 41.16%
  YoY % 1.94% 11.96% 169.21% 46.03% 42.69% 23.68% -
  Horiz. % 791.84% 776.77% 693.77% 257.71% 176.47% 123.68% 100.00%
NOSH 5,684,429 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 67.07%
  YoY % 1.94% 305.87% 11.40% 46.03% 221.04% 0.78% -
  Horiz. % 2,177.57% 2,136.12% 526.31% 472.46% 323.54% 100.78% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.69 % 11.48 % 13.97 % 12.22 % 11.39 % 9.93 % 10.93 % -3.75%
  YoY % -24.30% -17.82% 14.32% 7.29% 14.70% -9.15% -
  Horiz. % 79.51% 105.03% 127.81% 111.80% 104.21% 90.85% 100.00%
ROE 1.42 % 1.77 % 2.03 % 4.25 % 4.92 % 5.19 % 6.09 % -21.54%
  YoY % -19.77% -12.81% -52.24% -13.62% -5.20% -14.78% -
  Horiz. % 23.32% 29.06% 33.33% 69.79% 80.79% 85.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.31 1.23 4.22 4.17 5.18 14.10 12.26 -31.10%
  YoY % 6.50% -70.85% 1.20% -19.50% -63.26% 15.01% -
  Horiz. % 10.69% 10.03% 34.42% 34.01% 42.25% 115.01% 100.00%
EPS 0.12 0.14 0.59 0.51 0.59 1.40 1.34 -33.10%
  YoY % -14.29% -76.27% 15.69% -13.56% -57.86% 4.48% -
  Horiz. % 8.96% 10.45% 44.03% 38.06% 44.03% 104.48% 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 0.0800 0.2900 0.1200 0.1200 0.2700 0.2200 -15.51%
  YoY % 0.00% -72.41% 141.67% 0.00% -55.56% 22.73% -
  Horiz. % 36.36% 36.36% 131.82% 54.55% 54.55% 122.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.32 1.22 1.03 0.91 0.78 0.66 0.57 15.02%
  YoY % 8.20% 18.45% 13.19% 16.67% 18.18% 15.79% -
  Horiz. % 231.58% 214.04% 180.70% 159.65% 136.84% 115.79% 100.00%
EPS 0.11 0.14 0.14 0.11 0.09 0.07 0.06 10.63%
  YoY % -21.43% 0.00% 27.27% 22.22% 28.57% 16.67% -
  Horiz. % 183.33% 233.33% 233.33% 183.33% 150.00% 116.67% 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 0.0806 0.0791 0.0706 0.0262 0.0180 0.0126 0.0102 41.11%
  YoY % 1.90% 12.04% 169.47% 45.56% 42.86% 23.53% -
  Horiz. % 790.20% 775.49% 692.16% 256.86% 176.47% 123.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4200 0.6350 1.7400 1.1300 2.0300 3.1700 1.3900 -
P/RPS 32.04 51.49 41.20 27.08 39.20 22.48 11.34 18.89%
  YoY % -37.77% 24.98% 52.14% -30.92% 74.38% 98.24% -
  Horiz. % 282.54% 454.06% 363.32% 238.80% 345.68% 198.24% 100.00%
P/EPS 368.89 448.56 294.92 221.57 344.07 226.43 103.73 23.54%
  YoY % -17.76% 52.10% 33.10% -35.60% 51.95% 118.29% -
  Horiz. % 355.63% 432.43% 284.32% 213.60% 331.70% 218.29% 100.00%
EY 0.27 0.22 0.34 0.45 0.29 0.44 0.96 -19.05%
  YoY % 22.73% -35.29% -24.44% 55.17% -34.09% -54.17% -
  Horiz. % 28.13% 22.92% 35.42% 46.88% 30.21% 45.83% 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 5.25 7.94 6.00 9.42 16.92 11.74 6.32 -3.04%
  YoY % -33.88% 32.33% -36.31% -44.33% 44.12% 85.76% -
  Horiz. % 83.07% 125.63% 94.94% 149.05% 267.72% 185.76% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 -
Price 0.3000 0.6300 1.6900 1.5600 2.1200 2.9700 1.4500 -
P/RPS 22.89 51.09 40.02 37.38 40.93 21.06 11.83 11.62%
  YoY % -55.20% 27.66% 7.06% -8.67% 94.35% 78.02% -
  Horiz. % 193.49% 431.87% 338.29% 315.98% 345.98% 178.02% 100.00%
P/EPS 263.49 445.03 286.44 305.88 359.32 212.14 108.21 15.98%
  YoY % -40.79% 55.37% -6.36% -14.87% 69.38% 96.04% -
  Horiz. % 243.50% 411.27% 264.71% 282.67% 332.06% 196.04% 100.00%
EY 0.38 0.22 0.35 0.33 0.28 0.47 0.92 -13.70%
  YoY % 72.73% -37.14% 6.06% 17.86% -40.43% -48.91% -
  Horiz. % 41.30% 23.91% 38.04% 35.87% 30.43% 51.09% 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 3.75 7.88 5.83 13.00 17.67 11.00 6.59 -8.96%
  YoY % -52.41% 35.16% -55.15% -26.43% 60.64% 66.92% -
  Horiz. % 56.90% 119.58% 88.47% 197.27% 268.13% 166.92% 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