Highlights

[GDEX] YoY Quarter Result on 2011-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     33.04%    YoY -     30.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 50,098 40,304 34,244 29,867 23,332 20,219 19,596 16.93%
  YoY % 24.30% 17.70% 14.65% 28.01% 15.40% 3.18% -
  Horiz. % 255.65% 205.67% 174.75% 152.41% 119.07% 103.18% 100.00%
PBT 8,006 6,563 4,890 2,939 2,102 1,757 974 42.04%
  YoY % 21.99% 34.21% 66.38% 39.82% 19.64% 80.39% -
  Horiz. % 821.97% 673.82% 502.05% 301.75% 215.81% 180.39% 100.00%
Tax -795 2,159 -1,427 -833 -486 -499 -277 19.20%
  YoY % -136.82% 251.30% -71.31% -71.40% 2.61% -80.14% -
  Horiz. % 287.00% -779.42% 515.16% 300.72% 175.45% 180.14% 100.00%
NP 7,211 8,722 3,463 2,106 1,616 1,258 697 47.59%
  YoY % -17.32% 151.86% 64.43% 30.32% 28.46% 80.49% -
  Horiz. % 1,034.58% 1,251.36% 496.84% 302.15% 231.85% 180.49% 100.00%
NP to SH 7,211 8,722 3,463 2,106 1,616 1,258 697 47.59%
  YoY % -17.32% 151.86% 64.43% 30.32% 28.46% 80.49% -
  Horiz. % 1,034.58% 1,251.36% 496.84% 302.15% 231.85% 180.49% 100.00%
Tax Rate 9.93 % -32.90 % 29.18 % 28.34 % 23.12 % 28.40 % 28.44 % -16.08%
  YoY % 130.18% -212.75% 2.96% 22.58% -18.59% -0.14% -
  Horiz. % 34.92% -115.68% 102.60% 99.65% 81.29% 99.86% 100.00%
Total Cost 42,887 31,582 30,781 27,761 21,716 18,961 18,899 14.63%
  YoY % 35.80% 2.60% 10.88% 27.84% 14.53% 0.33% -
  Horiz. % 226.93% 167.11% 162.87% 146.89% 114.91% 100.33% 100.00%
Net Worth 111,598 80,759 57,716 51,365 43,606 41,077 38,722 19.28%
  YoY % 38.19% 39.92% 12.36% 17.79% 6.16% 6.08% -
  Horiz. % 288.20% 208.56% 149.05% 132.65% 112.61% 106.08% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 111,598 80,759 57,716 51,365 43,606 41,077 38,722 19.28%
  YoY % 38.19% 39.92% 12.36% 17.79% 6.16% 6.08% -
  Horiz. % 288.20% 208.56% 149.05% 132.65% 112.61% 106.08% 100.00%
NOSH 858,452 807,592 262,348 256,829 256,507 256,734 258,148 22.16%
  YoY % 6.30% 207.83% 2.15% 0.13% -0.09% -0.55% -
  Horiz. % 332.54% 312.84% 101.63% 99.49% 99.36% 99.45% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.39 % 21.64 % 10.11 % 7.05 % 6.93 % 6.22 % 3.56 % 26.20%
  YoY % -33.50% 114.05% 43.40% 1.73% 11.41% 74.72% -
  Horiz. % 404.21% 607.87% 283.99% 198.03% 194.66% 174.72% 100.00%
ROE 6.46 % 10.80 % 6.00 % 4.10 % 3.71 % 3.06 % 1.80 % 23.72%
  YoY % -40.19% 80.00% 46.34% 10.51% 21.24% 70.00% -
  Horiz. % 358.89% 600.00% 333.33% 227.78% 206.11% 170.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.84 4.99 13.05 11.63 9.10 7.88 7.59 -4.27%
  YoY % 17.03% -61.76% 12.21% 27.80% 15.48% 3.82% -
  Horiz. % 76.94% 65.74% 171.94% 153.23% 119.89% 103.82% 100.00%
EPS 0.84 1.08 1.32 0.82 0.63 0.49 0.27 20.81%
  YoY % -22.22% -18.18% 60.98% 30.16% 28.57% 81.48% -
  Horiz. % 311.11% 400.00% 488.89% 303.70% 233.33% 181.48% 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 0.1300 0.1000 0.2200 0.2000 0.1700 0.1600 0.1500 -2.36%
  YoY % 30.00% -54.55% 10.00% 17.65% 6.25% 6.67% -
  Horiz. % 86.67% 66.67% 146.67% 133.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.89 0.71 0.61 0.53 0.41 0.36 0.35 16.82%
  YoY % 25.35% 16.39% 15.09% 29.27% 13.89% 2.86% -
  Horiz. % 254.29% 202.86% 174.29% 151.43% 117.14% 102.86% 100.00%
EPS 0.13 0.15 0.06 0.04 0.03 0.02 0.01 53.31%
  YoY % -13.33% 150.00% 50.00% 33.33% 50.00% 100.00% -
  Horiz. % 1,300.00% 1,500.00% 600.00% 400.00% 300.00% 200.00% 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 0.0198 0.0143 0.0102 0.0091 0.0077 0.0073 0.0069 19.20%
  YoY % 38.46% 40.20% 12.09% 18.18% 5.48% 5.80% -
  Horiz. % 286.96% 207.25% 147.83% 131.88% 111.59% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.1000 1.1500 1.6000 0.9900 0.5900 0.5000 0.6800 -
P/RPS 35.98 23.04 12.26 8.51 6.49 6.35 8.96 26.06%
  YoY % 56.16% 87.93% 44.07% 31.12% 2.20% -29.13% -
  Horiz. % 401.56% 257.14% 136.83% 94.98% 72.43% 70.87% 100.00%
P/EPS 250.00 106.48 121.21 120.73 93.65 102.04 251.85 -0.12%
  YoY % 134.79% -12.15% 0.40% 28.92% -8.22% -59.48% -
  Horiz. % 99.27% 42.28% 48.13% 47.94% 37.18% 40.52% 100.00%
EY 0.40 0.94 0.83 0.83 1.07 0.98 0.40 -
  YoY % -57.45% 13.25% 0.00% -22.43% 9.18% 145.00% -
  Horiz. % 100.00% 235.00% 207.50% 207.50% 267.50% 245.00% 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 16.15 11.50 7.27 4.95 3.47 3.13 4.53 23.59%
  YoY % 40.43% 58.18% 46.87% 42.65% 10.86% -30.91% -
  Horiz. % 356.51% 253.86% 160.49% 109.27% 76.60% 69.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 -
Price 1.6100 1.6400 1.6500 1.0600 0.7200 0.6600 0.6800 -
P/RPS 27.59 32.86 12.64 9.12 7.92 8.38 8.96 20.61%
  YoY % -16.04% 159.97% 38.60% 15.15% -5.49% -6.47% -
  Horiz. % 307.92% 366.74% 141.07% 101.79% 88.39% 93.53% 100.00%
P/EPS 191.67 151.85 125.00 129.27 114.29 134.69 251.85 -4.45%
  YoY % 26.22% 21.48% -3.30% 13.11% -15.15% -46.52% -
  Horiz. % 76.10% 60.29% 49.63% 51.33% 45.38% 53.48% 100.00%
EY 0.52 0.66 0.80 0.77 0.87 0.74 0.40 4.47%
  YoY % -21.21% -17.50% 3.90% -11.49% 17.57% 85.00% -
  Horiz. % 130.00% 165.00% 200.00% 192.50% 217.50% 185.00% 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 12.38 16.40 7.50 5.30 4.24 4.13 4.53 18.23%
  YoY % -24.51% 118.67% 41.51% 25.00% 2.66% -8.83% -
  Horiz. % 273.29% 362.03% 165.56% 117.00% 93.60% 91.17% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

233  292  468  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.105-0.005 
 HSI-C9J 0.205-0.035 

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