Highlights

[GDEX] YoY Quarter Result on 2016-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -37.74%    YoY -     28.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 83,040 74,509 68,767 58,017 51,466 43,741 37,104 14.36%
  YoY % 11.45% 8.35% 18.53% 12.73% 17.66% 17.89% -
  Horiz. % 223.80% 200.81% 185.34% 156.36% 138.71% 117.89% 100.00%
PBT 6,654 9,362 9,321 9,620 7,180 5,622 5,115 4.48%
  YoY % -28.93% 0.44% -3.11% 33.98% 27.71% 9.91% -
  Horiz. % 130.09% 183.03% 182.23% 188.07% 140.37% 109.91% 100.00%
Tax -1,893 -2,890 -1,427 -1,514 -890 -639 -1,432 4.76%
  YoY % 34.50% -102.52% 5.75% -70.11% -39.28% 55.38% -
  Horiz. % 132.19% 201.82% 99.65% 105.73% 62.15% 44.62% 100.00%
NP 4,761 6,472 7,894 8,106 6,290 4,983 3,683 4.37%
  YoY % -26.44% -18.01% -2.62% 28.87% 26.23% 35.30% -
  Horiz. % 129.27% 175.73% 214.34% 220.09% 170.78% 135.30% 100.00%
NP to SH 4,761 6,472 7,894 8,106 6,290 4,983 3,683 4.37%
  YoY % -26.44% -18.01% -2.62% 28.87% 26.23% 35.30% -
  Horiz. % 129.27% 175.73% 214.34% 220.09% 170.78% 135.30% 100.00%
Tax Rate 28.45 % 30.87 % 15.31 % 15.74 % 12.40 % 11.37 % 28.00 % 0.27%
  YoY % -7.84% 101.63% -2.73% 26.94% 9.06% -59.39% -
  Horiz. % 101.61% 110.25% 54.68% 56.21% 44.29% 40.61% 100.00%
Total Cost 78,279 68,037 60,873 49,911 45,176 38,758 33,421 15.23%
  YoY % 15.05% 11.77% 21.96% 10.48% 16.56% 15.97% -
  Horiz. % 234.22% 203.58% 182.14% 149.34% 135.17% 115.97% 100.00%
Net Worth 507,724 454,754 446,098 398,430 147,999 101,349 71,029 38.77%
  YoY % 11.65% 1.94% 11.96% 169.21% 46.03% 42.69% -
  Horiz. % 714.81% 640.23% 628.05% 560.94% 208.36% 142.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 507,724 454,754 446,098 398,430 147,999 101,349 71,029 38.77%
  YoY % 11.65% 1.94% 11.96% 169.21% 46.03% 42.69% -
  Horiz. % 714.81% 640.23% 628.05% 560.94% 208.36% 142.69% 100.00%
NOSH 5,641,388 5,684,429 5,576,236 1,373,898 1,233,333 844,576 263,071 66.64%
  YoY % -0.76% 1.94% 305.87% 11.40% 46.03% 221.04% -
  Horiz. % 2,144.43% 2,160.79% 2,119.67% 522.25% 468.82% 321.04% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.73 % 8.69 % 11.48 % 13.97 % 12.22 % 11.39 % 9.93 % -8.75%
  YoY % -34.06% -24.30% -17.82% 14.32% 7.29% 14.70% -
  Horiz. % 57.70% 87.51% 115.61% 140.68% 123.06% 114.70% 100.00%
ROE 0.94 % 1.42 % 1.77 % 2.03 % 4.25 % 4.92 % 5.19 % -24.77%
  YoY % -33.80% -19.77% -12.81% -52.24% -13.62% -5.20% -
  Horiz. % 18.11% 27.36% 34.10% 39.11% 81.89% 94.80% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.47 1.31 1.23 4.22 4.17 5.18 14.10 -31.38%
  YoY % 12.21% 6.50% -70.85% 1.20% -19.50% -63.26% -
  Horiz. % 10.43% 9.29% 8.72% 29.93% 29.57% 36.74% 100.00%
EPS 0.08 0.12 0.14 0.59 0.51 0.59 1.40 -37.92%
  YoY % -33.33% -14.29% -76.27% 15.69% -13.56% -57.86% -
  Horiz. % 5.71% 8.57% 10.00% 42.14% 36.43% 42.14% 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 0.0900 0.0800 0.0800 0.2900 0.1200 0.1200 0.2700 -16.72%
  YoY % 12.50% 0.00% -72.41% 141.67% 0.00% -55.56% -
  Horiz. % 33.33% 29.63% 29.63% 107.41% 44.44% 44.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.47 1.32 1.22 1.03 0.91 0.78 0.66 14.27%
  YoY % 11.36% 8.20% 18.45% 13.19% 16.67% 18.18% -
  Horiz. % 222.73% 200.00% 184.85% 156.06% 137.88% 118.18% 100.00%
EPS 0.08 0.11 0.14 0.14 0.11 0.09 0.07 2.25%
  YoY % -27.27% -21.43% 0.00% 27.27% 22.22% 28.57% -
  Horiz. % 114.29% 157.14% 200.00% 200.00% 157.14% 128.57% 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 0.0900 0.0806 0.0791 0.0706 0.0262 0.0180 0.0126 38.75%
  YoY % 11.66% 1.90% 12.04% 169.47% 45.56% 42.86% -
  Horiz. % 714.29% 639.68% 627.78% 560.32% 207.94% 142.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2850 0.4200 0.6350 1.7400 1.1300 2.0300 3.1700 -
P/RPS 19.36 32.04 51.49 41.20 27.08 39.20 22.48 -2.46%
  YoY % -39.58% -37.77% 24.98% 52.14% -30.92% 74.38% -
  Horiz. % 86.12% 142.53% 229.05% 183.27% 120.46% 174.38% 100.00%
P/EPS 337.70 368.89 448.56 294.92 221.57 344.07 226.43 6.89%
  YoY % -8.46% -17.76% 52.10% 33.10% -35.60% 51.95% -
  Horiz. % 149.14% 162.92% 198.10% 130.25% 97.85% 151.95% 100.00%
EY 0.30 0.27 0.22 0.34 0.45 0.29 0.44 -6.18%
  YoY % 11.11% 22.73% -35.29% -24.44% 55.17% -34.09% -
  Horiz. % 68.18% 61.36% 50.00% 77.27% 102.27% 65.91% 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 3.17 5.25 7.94 6.00 9.42 16.92 11.74 -19.60%
  YoY % -39.62% -33.88% 32.33% -36.31% -44.33% 44.12% -
  Horiz. % 27.00% 44.72% 67.63% 51.11% 80.24% 144.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 -
Price 0.2850 0.3000 0.6300 1.6900 1.5600 2.1200 2.9700 -
P/RPS 19.36 22.89 51.09 40.02 37.38 40.93 21.06 -1.39%
  YoY % -15.42% -55.20% 27.66% 7.06% -8.67% 94.35% -
  Horiz. % 91.93% 108.69% 242.59% 190.03% 177.49% 194.35% 100.00%
P/EPS 337.70 263.49 445.03 286.44 305.88 359.32 212.14 8.05%
  YoY % 28.16% -40.79% 55.37% -6.36% -14.87% 69.38% -
  Horiz. % 159.19% 124.21% 209.78% 135.02% 144.19% 169.38% 100.00%
EY 0.30 0.38 0.22 0.35 0.33 0.28 0.47 -7.21%
  YoY % -21.05% 72.73% -37.14% 6.06% 17.86% -40.43% -
  Horiz. % 63.83% 80.85% 46.81% 74.47% 70.21% 59.57% 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 3.17 3.75 7.88 5.83 13.00 17.67 11.00 -18.72%
  YoY % -15.47% -52.41% 35.16% -55.15% -26.43% 60.64% -
  Horiz. % 28.82% 34.09% 71.64% 53.00% 118.18% 160.64% 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