Highlights

[GDEX] YoY Quarter Result on 2009-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 10-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     15.10%    YoY -     80.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,244 29,867 23,332 20,219 19,596 16,230 14,078 15.95%
  YoY % 14.65% 28.01% 15.40% 3.18% 20.74% 15.29% -
  Horiz. % 243.24% 212.15% 165.73% 143.62% 139.20% 115.29% 100.00%
PBT 4,890 2,939 2,102 1,757 974 853 778 35.81%
  YoY % 66.38% 39.82% 19.64% 80.39% 14.19% 9.64% -
  Horiz. % 628.53% 377.76% 270.18% 225.84% 125.19% 109.64% 100.00%
Tax -1,427 -833 -486 -499 -277 -222 -211 37.48%
  YoY % -71.31% -71.40% 2.61% -80.14% -24.77% -5.21% -
  Horiz. % 676.30% 394.79% 230.33% 236.49% 131.28% 105.21% 100.00%
NP 3,463 2,106 1,616 1,258 697 631 567 35.16%
  YoY % 64.43% 30.32% 28.46% 80.49% 10.46% 11.29% -
  Horiz. % 610.76% 371.43% 285.01% 221.87% 122.93% 111.29% 100.00%
NP to SH 3,463 2,106 1,616 1,258 697 631 567 35.16%
  YoY % 64.43% 30.32% 28.46% 80.49% 10.46% 11.29% -
  Horiz. % 610.76% 371.43% 285.01% 221.87% 122.93% 111.29% 100.00%
Tax Rate 29.18 % 28.34 % 23.12 % 28.40 % 28.44 % 26.03 % 27.12 % 1.23%
  YoY % 2.96% 22.58% -18.59% -0.14% 9.26% -4.02% -
  Horiz. % 107.60% 104.50% 85.25% 104.72% 104.87% 95.98% 100.00%
Total Cost 30,781 27,761 21,716 18,961 18,899 15,599 13,511 14.70%
  YoY % 10.88% 27.84% 14.53% 0.33% 21.16% 15.45% -
  Horiz. % 227.82% 205.47% 160.73% 140.34% 139.88% 115.45% 100.00%
Net Worth 57,716 51,365 43,606 41,077 38,722 35,336 33,504 9.48%
  YoY % 12.36% 17.79% 6.16% 6.08% 9.58% 5.47% -
  Horiz. % 172.27% 153.31% 130.15% 122.60% 115.57% 105.47% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,716 51,365 43,606 41,077 38,722 35,336 33,504 9.48%
  YoY % 12.36% 17.79% 6.16% 6.08% 9.58% 5.47% -
  Horiz. % 172.27% 153.31% 130.15% 122.60% 115.57% 105.47% 100.00%
NOSH 262,348 256,829 256,507 256,734 258,148 252,400 257,727 0.30%
  YoY % 2.15% 0.13% -0.09% -0.55% 2.28% -2.07% -
  Horiz. % 101.79% 99.65% 99.53% 99.61% 100.16% 97.93% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.11 % 7.05 % 6.93 % 6.22 % 3.56 % 3.89 % 4.03 % 16.55%
  YoY % 43.40% 1.73% 11.41% 74.72% -8.48% -3.47% -
  Horiz. % 250.87% 174.94% 171.96% 154.34% 88.34% 96.53% 100.00%
ROE 6.00 % 4.10 % 3.71 % 3.06 % 1.80 % 1.79 % 1.69 % 23.49%
  YoY % 46.34% 10.51% 21.24% 70.00% 0.56% 5.92% -
  Horiz. % 355.03% 242.60% 219.53% 181.07% 106.51% 105.92% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.05 11.63 9.10 7.88 7.59 6.43 5.46 15.61%
  YoY % 12.21% 27.80% 15.48% 3.82% 18.04% 17.77% -
  Horiz. % 239.01% 213.00% 166.67% 144.32% 139.01% 117.77% 100.00%
EPS 1.32 0.82 0.63 0.49 0.27 0.25 0.22 34.76%
  YoY % 60.98% 30.16% 28.57% 81.48% 8.00% 13.64% -
  Horiz. % 600.00% 372.73% 286.36% 222.73% 122.73% 113.64% 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 0.2200 0.2000 0.1700 0.1600 0.1500 0.1400 0.1300 9.16%
  YoY % 10.00% 17.65% 6.25% 6.67% 7.14% 7.69% -
  Horiz. % 169.23% 153.85% 130.77% 123.08% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.61 0.53 0.41 0.36 0.35 0.29 0.25 16.01%
  YoY % 15.09% 29.27% 13.89% 2.86% 20.69% 16.00% -
  Horiz. % 244.00% 212.00% 164.00% 144.00% 140.00% 116.00% 100.00%
EPS 0.06 0.04 0.03 0.02 0.01 0.01 0.01 34.76%
  YoY % 50.00% 33.33% 50.00% 100.00% 0.00% 0.00% -
  Horiz. % 600.00% 400.00% 300.00% 200.00% 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 0.0102 0.0091 0.0077 0.0073 0.0069 0.0063 0.0059 9.54%
  YoY % 12.09% 18.18% 5.48% 5.80% 9.52% 6.78% -
  Horiz. % 172.88% 154.24% 130.51% 123.73% 116.95% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.6000 0.9900 0.5900 0.5000 0.6800 0.7600 0.6400 -
P/RPS 12.26 8.51 6.49 6.35 8.96 11.82 11.72 0.75%
  YoY % 44.07% 31.12% 2.20% -29.13% -24.20% 0.85% -
  Horiz. % 104.61% 72.61% 55.38% 54.18% 76.45% 100.85% 100.00%
P/EPS 121.21 120.73 93.65 102.04 251.85 304.00 290.91 -13.57%
  YoY % 0.40% 28.92% -8.22% -59.48% -17.15% 4.50% -
  Horiz. % 41.67% 41.50% 32.19% 35.08% 86.57% 104.50% 100.00%
EY 0.83 0.83 1.07 0.98 0.40 0.33 0.34 16.02%
  YoY % 0.00% -22.43% 9.18% 145.00% 21.21% -2.94% -
  Horiz. % 244.12% 244.12% 314.71% 288.24% 117.65% 97.06% 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 7.27 4.95 3.47 3.13 4.53 5.43 4.92 6.72%
  YoY % 46.87% 42.65% 10.86% -30.91% -16.57% 10.37% -
  Horiz. % 147.76% 100.61% 70.53% 63.62% 92.07% 110.37% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 -
Price 1.6500 1.0600 0.7200 0.6600 0.6800 0.7500 0.9100 -
P/RPS 12.64 9.12 7.92 8.38 8.96 11.66 16.66 -4.49%
  YoY % 38.60% 15.15% -5.49% -6.47% -23.16% -30.01% -
  Horiz. % 75.87% 54.74% 47.54% 50.30% 53.78% 69.99% 100.00%
P/EPS 125.00 129.27 114.29 134.69 251.85 300.00 413.64 -18.07%
  YoY % -3.30% 13.11% -15.15% -46.52% -16.05% -27.47% -
  Horiz. % 30.22% 31.25% 27.63% 32.56% 60.89% 72.53% 100.00%
EY 0.80 0.77 0.87 0.74 0.40 0.33 0.24 22.20%
  YoY % 3.90% -11.49% 17.57% 85.00% 21.21% 37.50% -
  Horiz. % 333.33% 320.83% 362.50% 308.33% 166.67% 137.50% 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 7.50 5.30 4.24 4.13 4.53 5.36 7.00 1.16%
  YoY % 41.51% 25.00% 2.66% -8.83% -15.49% -23.43% -
  Horiz. % 107.14% 75.71% 60.57% 59.00% 64.71% 76.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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!
PARTNERS & BROKERS