Highlights

[GDEX] YoY Quarter Result on 2010-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     30.22%    YoY -     28.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 40,304 34,244 29,867 23,332 20,219 19,596 16,230 16.35%
  YoY % 17.70% 14.65% 28.01% 15.40% 3.18% 20.74% -
  Horiz. % 248.33% 210.99% 184.02% 143.76% 124.58% 120.74% 100.00%
PBT 6,563 4,890 2,939 2,102 1,757 974 853 40.46%
  YoY % 34.21% 66.38% 39.82% 19.64% 80.39% 14.19% -
  Horiz. % 769.40% 573.27% 344.55% 246.42% 205.98% 114.19% 100.00%
Tax 2,159 -1,427 -833 -486 -499 -277 -222 -
  YoY % 251.30% -71.31% -71.40% 2.61% -80.14% -24.77% -
  Horiz. % -972.52% 642.79% 375.23% 218.92% 224.77% 124.77% 100.00%
NP 8,722 3,463 2,106 1,616 1,258 697 631 54.85%
  YoY % 151.86% 64.43% 30.32% 28.46% 80.49% 10.46% -
  Horiz. % 1,382.25% 548.81% 333.76% 256.10% 199.37% 110.46% 100.00%
NP to SH 8,722 3,463 2,106 1,616 1,258 697 631 54.85%
  YoY % 151.86% 64.43% 30.32% 28.46% 80.49% 10.46% -
  Horiz. % 1,382.25% 548.81% 333.76% 256.10% 199.37% 110.46% 100.00%
Tax Rate -32.90 % 29.18 % 28.34 % 23.12 % 28.40 % 28.44 % 26.03 % -
  YoY % -212.75% 2.96% 22.58% -18.59% -0.14% 9.26% -
  Horiz. % -126.39% 112.10% 108.87% 88.82% 109.10% 109.26% 100.00%
Total Cost 31,582 30,781 27,761 21,716 18,961 18,899 15,599 12.46%
  YoY % 2.60% 10.88% 27.84% 14.53% 0.33% 21.16% -
  Horiz. % 202.46% 197.33% 177.97% 139.21% 121.55% 121.16% 100.00%
Net Worth 80,759 57,716 51,365 43,606 41,077 38,722 35,336 14.76%
  YoY % 39.92% 12.36% 17.79% 6.16% 6.08% 9.58% -
  Horiz. % 228.55% 163.34% 145.36% 123.40% 116.25% 109.58% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 80,759 57,716 51,365 43,606 41,077 38,722 35,336 14.76%
  YoY % 39.92% 12.36% 17.79% 6.16% 6.08% 9.58% -
  Horiz. % 228.55% 163.34% 145.36% 123.40% 116.25% 109.58% 100.00%
NOSH 807,592 262,348 256,829 256,507 256,734 258,148 252,400 21.37%
  YoY % 207.83% 2.15% 0.13% -0.09% -0.55% 2.28% -
  Horiz. % 319.97% 103.94% 101.75% 101.63% 101.72% 102.28% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.64 % 10.11 % 7.05 % 6.93 % 6.22 % 3.56 % 3.89 % 33.08%
  YoY % 114.05% 43.40% 1.73% 11.41% 74.72% -8.48% -
  Horiz. % 556.30% 259.90% 181.23% 178.15% 159.90% 91.52% 100.00%
ROE 10.80 % 6.00 % 4.10 % 3.71 % 3.06 % 1.80 % 1.79 % 34.89%
  YoY % 80.00% 46.34% 10.51% 21.24% 70.00% 0.56% -
  Horiz. % 603.35% 335.20% 229.05% 207.26% 170.95% 100.56% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.99 13.05 11.63 9.10 7.88 7.59 6.43 -4.13%
  YoY % -61.76% 12.21% 27.80% 15.48% 3.82% 18.04% -
  Horiz. % 77.60% 202.95% 180.87% 141.52% 122.55% 118.04% 100.00%
EPS 1.08 1.32 0.82 0.63 0.49 0.27 0.25 27.59%
  YoY % -18.18% 60.98% 30.16% 28.57% 81.48% 8.00% -
  Horiz. % 432.00% 528.00% 328.00% 252.00% 196.00% 108.00% 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 0.1000 0.2200 0.2000 0.1700 0.1600 0.1500 0.1400 -5.45%
  YoY % -54.55% 10.00% 17.65% 6.25% 6.67% 7.14% -
  Horiz. % 71.43% 157.14% 142.86% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.71 0.61 0.53 0.41 0.36 0.35 0.29 16.08%
  YoY % 16.39% 15.09% 29.27% 13.89% 2.86% 20.69% -
  Horiz. % 244.83% 210.34% 182.76% 141.38% 124.14% 120.69% 100.00%
EPS 0.15 0.06 0.04 0.03 0.02 0.01 0.01 56.98%
  YoY % 150.00% 50.00% 33.33% 50.00% 100.00% 0.00% -
  Horiz. % 1,500.00% 600.00% 400.00% 300.00% 200.00% 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 0.0143 0.0102 0.0091 0.0077 0.0073 0.0069 0.0063 14.62%
  YoY % 40.20% 12.09% 18.18% 5.48% 5.80% 9.52% -
  Horiz. % 226.98% 161.90% 144.44% 122.22% 115.87% 109.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.1500 1.6000 0.9900 0.5900 0.5000 0.6800 0.7600 -
P/RPS 23.04 12.26 8.51 6.49 6.35 8.96 11.82 11.75%
  YoY % 87.93% 44.07% 31.12% 2.20% -29.13% -24.20% -
  Horiz. % 194.92% 103.72% 72.00% 54.91% 53.72% 75.80% 100.00%
P/EPS 106.48 121.21 120.73 93.65 102.04 251.85 304.00 -16.03%
  YoY % -12.15% 0.40% 28.92% -8.22% -59.48% -17.15% -
  Horiz. % 35.03% 39.87% 39.71% 30.81% 33.57% 82.85% 100.00%
EY 0.94 0.83 0.83 1.07 0.98 0.40 0.33 19.04%
  YoY % 13.25% 0.00% -22.43% 9.18% 145.00% 21.21% -
  Horiz. % 284.85% 251.52% 251.52% 324.24% 296.97% 121.21% 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 11.50 7.27 4.95 3.47 3.13 4.53 5.43 13.31%
  YoY % 58.18% 46.87% 42.65% 10.86% -30.91% -16.57% -
  Horiz. % 211.79% 133.89% 91.16% 63.90% 57.64% 83.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 -
Price 1.6400 1.6500 1.0600 0.7200 0.6600 0.6800 0.7500 -
P/RPS 32.86 12.64 9.12 7.92 8.38 8.96 11.66 18.83%
  YoY % 159.97% 38.60% 15.15% -5.49% -6.47% -23.16% -
  Horiz. % 281.82% 108.40% 78.22% 67.92% 71.87% 76.84% 100.00%
P/EPS 151.85 125.00 129.27 114.29 134.69 251.85 300.00 -10.72%
  YoY % 21.48% -3.30% 13.11% -15.15% -46.52% -16.05% -
  Horiz. % 50.62% 41.67% 43.09% 38.10% 44.90% 83.95% 100.00%
EY 0.66 0.80 0.77 0.87 0.74 0.40 0.33 12.23%
  YoY % -17.50% 3.90% -11.49% 17.57% 85.00% 21.21% -
  Horiz. % 200.00% 242.42% 233.33% 263.64% 224.24% 121.21% 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 16.40 7.50 5.30 4.24 4.13 4.53 5.36 20.47%
  YoY % 118.67% 41.51% 25.00% 2.66% -8.83% -15.49% -
  Horiz. % 305.97% 139.93% 98.88% 79.10% 77.05% 84.51% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers