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.
 


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
 
 

461  408  643  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.08+0.005 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.46+0.20 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS