Highlights

[GDEX] YoY Quarter Result on 2008-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 11-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -22.56%    YoY -     10.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 29,867 23,332 20,219 19,596 16,230 14,078 11,254 17.66%
  YoY % 28.01% 15.40% 3.18% 20.74% 15.29% 25.09% -
  Horiz. % 265.39% 207.32% 179.66% 174.12% 144.22% 125.09% 100.00%
PBT 2,939 2,102 1,757 974 853 778 626 29.39%
  YoY % 39.82% 19.64% 80.39% 14.19% 9.64% 24.28% -
  Horiz. % 469.49% 335.78% 280.67% 155.59% 136.26% 124.28% 100.00%
Tax -833 -486 -499 -277 -222 -211 -195 27.37%
  YoY % -71.40% 2.61% -80.14% -24.77% -5.21% -8.21% -
  Horiz. % 427.18% 249.23% 255.90% 142.05% 113.85% 108.21% 100.00%
NP 2,106 1,616 1,258 697 631 567 431 30.25%
  YoY % 30.32% 28.46% 80.49% 10.46% 11.29% 31.55% -
  Horiz. % 488.63% 374.94% 291.88% 161.72% 146.40% 131.55% 100.00%
NP to SH 2,106 1,616 1,258 697 631 567 431 30.25%
  YoY % 30.32% 28.46% 80.49% 10.46% 11.29% 31.55% -
  Horiz. % 488.63% 374.94% 291.88% 161.72% 146.40% 131.55% 100.00%
Tax Rate 28.34 % 23.12 % 28.40 % 28.44 % 26.03 % 27.12 % 31.15 % -1.56%
  YoY % 22.58% -18.59% -0.14% 9.26% -4.02% -12.94% -
  Horiz. % 90.98% 74.22% 91.17% 91.30% 83.56% 87.06% 100.00%
Total Cost 27,761 21,716 18,961 18,899 15,599 13,511 10,823 16.99%
  YoY % 27.84% 14.53% 0.33% 21.16% 15.45% 24.84% -
  Horiz. % 256.50% 200.65% 175.19% 174.62% 144.13% 124.84% 100.00%
Net Worth 51,365 43,606 41,077 38,722 35,336 33,504 32,838 7.74%
  YoY % 17.79% 6.16% 6.08% 9.58% 5.47% 2.03% -
  Horiz. % 156.42% 132.79% 125.09% 117.92% 107.61% 102.03% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 51,365 43,606 41,077 38,722 35,336 33,504 32,838 7.74%
  YoY % 17.79% 6.16% 6.08% 9.58% 5.47% 2.03% -
  Horiz. % 156.42% 132.79% 125.09% 117.92% 107.61% 102.03% 100.00%
NOSH 256,829 256,507 256,734 258,148 252,400 257,727 205,238 3.81%
  YoY % 0.13% -0.09% -0.55% 2.28% -2.07% 25.57% -
  Horiz. % 125.14% 124.98% 125.09% 125.78% 122.98% 125.57% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.05 % 6.93 % 6.22 % 3.56 % 3.89 % 4.03 % 3.83 % 10.70%
  YoY % 1.73% 11.41% 74.72% -8.48% -3.47% 5.22% -
  Horiz. % 184.07% 180.94% 162.40% 92.95% 101.57% 105.22% 100.00%
ROE 4.10 % 3.71 % 3.06 % 1.80 % 1.79 % 1.69 % 1.31 % 20.93%
  YoY % 10.51% 21.24% 70.00% 0.56% 5.92% 29.01% -
  Horiz. % 312.98% 283.21% 233.59% 137.40% 136.64% 129.01% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.63 9.10 7.88 7.59 6.43 5.46 5.48 13.36%
  YoY % 27.80% 15.48% 3.82% 18.04% 17.77% -0.36% -
  Horiz. % 212.23% 166.06% 143.80% 138.50% 117.34% 99.64% 100.00%
EPS 0.82 0.63 0.49 0.27 0.25 0.22 0.21 25.47%
  YoY % 30.16% 28.57% 81.48% 8.00% 13.64% 4.76% -
  Horiz. % 390.48% 300.00% 233.33% 128.57% 119.05% 104.76% 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 0.2000 0.1700 0.1600 0.1500 0.1400 0.1300 0.1600 3.79%
  YoY % 17.65% 6.25% 6.67% 7.14% 7.69% -18.75% -
  Horiz. % 125.00% 106.25% 100.00% 93.75% 87.50% 81.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.53 0.41 0.36 0.35 0.29 0.25 0.20 17.63%
  YoY % 29.27% 13.89% 2.86% 20.69% 16.00% 25.00% -
  Horiz. % 265.00% 205.00% 180.00% 175.00% 145.00% 125.00% 100.00%
EPS 0.04 0.03 0.02 0.01 0.01 0.01 0.01 25.98%
  YoY % 33.33% 50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 300.00% 200.00% 100.00% 100.00% 100.00% 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 0.0091 0.0077 0.0073 0.0069 0.0063 0.0059 0.0058 7.79%
  YoY % 18.18% 5.48% 5.80% 9.52% 6.78% 1.72% -
  Horiz. % 156.90% 132.76% 125.86% 118.97% 108.62% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.9900 0.5900 0.5000 0.6800 0.7600 0.6400 0.9600 -
P/RPS 8.51 6.49 6.35 8.96 11.82 11.72 17.51 -11.33%
  YoY % 31.12% 2.20% -29.13% -24.20% 0.85% -33.07% -
  Horiz. % 48.60% 37.06% 36.26% 51.17% 67.50% 66.93% 100.00%
P/EPS 120.73 93.65 102.04 251.85 304.00 290.91 457.14 -19.89%
  YoY % 28.92% -8.22% -59.48% -17.15% 4.50% -36.36% -
  Horiz. % 26.41% 20.49% 22.32% 55.09% 66.50% 63.64% 100.00%
EY 0.83 1.07 0.98 0.40 0.33 0.34 0.22 24.76%
  YoY % -22.43% 9.18% 145.00% 21.21% -2.94% 54.55% -
  Horiz. % 377.27% 486.36% 445.45% 181.82% 150.00% 154.55% 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 4.95 3.47 3.13 4.53 5.43 4.92 6.00 -3.15%
  YoY % 42.65% 10.86% -30.91% -16.57% 10.37% -18.00% -
  Horiz. % 82.50% 57.83% 52.17% 75.50% 90.50% 82.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 21/02/06 -
Price 1.0600 0.7200 0.6600 0.6800 0.7500 0.9100 0.9800 -
P/RPS 9.12 7.92 8.38 8.96 11.66 16.66 17.87 -10.60%
  YoY % 15.15% -5.49% -6.47% -23.16% -30.01% -6.77% -
  Horiz. % 51.04% 44.32% 46.89% 50.14% 65.25% 93.23% 100.00%
P/EPS 129.27 114.29 134.69 251.85 300.00 413.64 466.67 -19.25%
  YoY % 13.11% -15.15% -46.52% -16.05% -27.47% -11.36% -
  Horiz. % 27.70% 24.49% 28.86% 53.97% 64.29% 88.64% 100.00%
EY 0.77 0.87 0.74 0.40 0.33 0.24 0.21 24.17%
  YoY % -11.49% 17.57% 85.00% 21.21% 37.50% 14.29% -
  Horiz. % 366.67% 414.29% 352.38% 190.48% 157.14% 114.29% 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 5.30 4.24 4.13 4.53 5.36 7.00 6.13 -2.39%
  YoY % 25.00% 2.66% -8.83% -15.49% -23.43% 14.19% -
  Horiz. % 86.46% 69.17% 67.37% 73.90% 87.44% 114.19% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers