Highlights

[GDEX] YoY Quarter Result on 2017-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -31.43%    YoY -     -2.62%
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 - 5,641,410
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.
 


 

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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers