Highlights

[GDEX] YoY Quarter Result on 2012-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -1.00%    YoY -     64.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 55,485 50,098 40,304 34,244 29,867 23,332 20,219 18.31%
  YoY % 10.75% 24.30% 17.70% 14.65% 28.01% 15.40% -
  Horiz. % 274.42% 247.78% 199.34% 169.37% 147.72% 115.40% 100.00%
PBT 9,239 8,006 6,563 4,890 2,939 2,102 1,757 31.85%
  YoY % 15.40% 21.99% 34.21% 66.38% 39.82% 19.64% -
  Horiz. % 525.84% 455.66% 373.53% 278.32% 167.27% 119.64% 100.00%
Tax -1,435 -795 2,159 -1,427 -833 -486 -499 19.24%
  YoY % -80.50% -136.82% 251.30% -71.31% -71.40% 2.61% -
  Horiz. % 287.58% 159.32% -432.67% 285.97% 166.93% 97.39% 100.00%
NP 7,804 7,211 8,722 3,463 2,106 1,616 1,258 35.53%
  YoY % 8.22% -17.32% 151.86% 64.43% 30.32% 28.46% -
  Horiz. % 620.35% 573.21% 693.32% 275.28% 167.41% 128.46% 100.00%
NP to SH 7,804 7,211 8,722 3,463 2,106 1,616 1,258 35.53%
  YoY % 8.22% -17.32% 151.86% 64.43% 30.32% 28.46% -
  Horiz. % 620.35% 573.21% 693.32% 275.28% 167.41% 128.46% 100.00%
Tax Rate 15.53 % 9.93 % -32.90 % 29.18 % 28.34 % 23.12 % 28.40 % -9.57%
  YoY % 56.39% 130.18% -212.75% 2.96% 22.58% -18.59% -
  Horiz. % 54.68% 34.96% -115.85% 102.75% 99.79% 81.41% 100.00%
Total Cost 47,681 42,887 31,582 30,781 27,761 21,716 18,961 16.60%
  YoY % 11.18% 35.80% 2.60% 10.88% 27.84% 14.53% -
  Horiz. % 251.47% 226.19% 166.56% 162.34% 146.41% 114.53% 100.00%
Net Worth 161,034 111,598 80,759 57,716 51,365 43,606 41,077 25.56%
  YoY % 44.30% 38.19% 39.92% 12.36% 17.79% 6.16% -
  Horiz. % 392.03% 271.68% 196.60% 140.51% 125.05% 106.16% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 161,034 111,598 80,759 57,716 51,365 43,606 41,077 25.56%
  YoY % 44.30% 38.19% 39.92% 12.36% 17.79% 6.16% -
  Horiz. % 392.03% 271.68% 196.60% 140.51% 125.05% 106.16% 100.00%
NOSH 1,238,730 858,452 807,592 262,348 256,829 256,507 256,734 29.98%
  YoY % 44.30% 6.30% 207.83% 2.15% 0.13% -0.09% -
  Horiz. % 482.49% 334.37% 314.56% 102.19% 100.04% 99.91% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.07 % 14.39 % 21.64 % 10.11 % 7.05 % 6.93 % 6.22 % 14.57%
  YoY % -2.22% -33.50% 114.05% 43.40% 1.73% 11.41% -
  Horiz. % 226.21% 231.35% 347.91% 162.54% 113.34% 111.41% 100.00%
ROE 4.85 % 6.46 % 10.80 % 6.00 % 4.10 % 3.71 % 3.06 % 7.97%
  YoY % -24.92% -40.19% 80.00% 46.34% 10.51% 21.24% -
  Horiz. % 158.50% 211.11% 352.94% 196.08% 133.99% 121.24% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.48 5.84 4.99 13.05 11.63 9.10 7.88 -8.98%
  YoY % -23.29% 17.03% -61.76% 12.21% 27.80% 15.48% -
  Horiz. % 56.85% 74.11% 63.32% 165.61% 147.59% 115.48% 100.00%
EPS 0.63 0.84 1.08 1.32 0.82 0.63 0.49 4.28%
  YoY % -25.00% -22.22% -18.18% 60.98% 30.16% 28.57% -
  Horiz. % 128.57% 171.43% 220.41% 269.39% 167.35% 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 0.1300 0.1300 0.1000 0.2200 0.2000 0.1700 0.1600 -3.40%
  YoY % 0.00% 30.00% -54.55% 10.00% 17.65% 6.25% -
  Horiz. % 81.25% 81.25% 62.50% 137.50% 125.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.98 0.89 0.71 0.61 0.53 0.41 0.36 18.16%
  YoY % 10.11% 25.35% 16.39% 15.09% 29.27% 13.89% -
  Horiz. % 272.22% 247.22% 197.22% 169.44% 147.22% 113.89% 100.00%
EPS 0.14 0.13 0.15 0.06 0.04 0.03 0.02 38.29%
  YoY % 7.69% -13.33% 150.00% 50.00% 33.33% 50.00% -
  Horiz. % 700.00% 650.00% 750.00% 300.00% 200.00% 150.00% 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 0.0285 0.0198 0.0143 0.0102 0.0091 0.0077 0.0073 25.47%
  YoY % 43.94% 38.46% 40.20% 12.09% 18.18% 5.48% -
  Horiz. % 390.41% 271.23% 195.89% 139.73% 124.66% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.7300 2.1000 1.1500 1.6000 0.9900 0.5900 0.5000 -
P/RPS 38.62 35.98 23.04 12.26 8.51 6.49 6.35 35.09%
  YoY % 7.34% 56.16% 87.93% 44.07% 31.12% 2.20% -
  Horiz. % 608.19% 566.61% 362.83% 193.07% 134.02% 102.20% 100.00%
P/EPS 274.60 250.00 106.48 121.21 120.73 93.65 102.04 17.93%
  YoY % 9.84% 134.79% -12.15% 0.40% 28.92% -8.22% -
  Horiz. % 269.11% 245.00% 104.35% 118.79% 118.32% 91.78% 100.00%
EY 0.36 0.40 0.94 0.83 0.83 1.07 0.98 -15.37%
  YoY % -10.00% -57.45% 13.25% 0.00% -22.43% 9.18% -
  Horiz. % 36.73% 40.82% 95.92% 84.69% 84.69% 109.18% 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 13.31 16.15 11.50 7.27 4.95 3.47 3.13 27.27%
  YoY % -17.59% 40.43% 58.18% 46.87% 42.65% 10.86% -
  Horiz. % 425.24% 515.97% 367.41% 232.27% 158.15% 110.86% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 -
Price 1.6600 1.6100 1.6400 1.6500 1.0600 0.7200 0.6600 -
P/RPS 37.06 27.59 32.86 12.64 9.12 7.92 8.38 28.10%
  YoY % 34.32% -16.04% 159.97% 38.60% 15.15% -5.49% -
  Horiz. % 442.24% 329.24% 392.12% 150.84% 108.83% 94.51% 100.00%
P/EPS 263.49 191.67 151.85 125.00 129.27 114.29 134.69 11.83%
  YoY % 37.47% 26.22% 21.48% -3.30% 13.11% -15.15% -
  Horiz. % 195.63% 142.30% 112.74% 92.81% 95.98% 84.85% 100.00%
EY 0.38 0.52 0.66 0.80 0.77 0.87 0.74 -10.51%
  YoY % -26.92% -21.21% -17.50% 3.90% -11.49% 17.57% -
  Horiz. % 51.35% 70.27% 89.19% 108.11% 104.05% 117.57% 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 12.77 12.38 16.40 7.50 5.30 4.24 4.13 20.69%
  YoY % 3.15% -24.51% 118.67% 41.51% 25.00% 2.66% -
  Horiz. % 309.20% 299.76% 397.09% 181.60% 128.33% 102.66% 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.
 


 

205  409  540  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 SAPNRG 0.205-0.005 
 DSONIC 1.22+0.18 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC-WA 0.515+0.13 
 MYEG 1.14-0.04 
 HSI-C7V 0.21+0.005 
 ARMADA 0.315-0.06 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers