Highlights

[GDEX] YoY Quarter Result on 2018-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -0.77%    YoY -     -18.01%
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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers