Highlights

[GDEX] YoY Quarter Result on 2014-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     44.71%    YoY -     -17.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 76,459 66,149 55,485 50,098 40,304 34,244 29,867 16.94%
  YoY % 15.59% 19.22% 10.75% 24.30% 17.70% 14.65% -
  Horiz. % 256.00% 221.48% 185.77% 167.74% 134.94% 114.65% 100.00%
PBT 12,023 10,860 9,239 8,006 6,563 4,890 2,939 26.44%
  YoY % 10.71% 17.55% 15.40% 21.99% 34.21% 66.38% -
  Horiz. % 409.08% 369.51% 314.36% 272.41% 223.31% 166.38% 100.00%
Tax -5,434 -1,661 -1,435 -795 2,159 -1,427 -833 36.65%
  YoY % -227.15% -15.75% -80.50% -136.82% 251.30% -71.31% -
  Horiz. % 652.34% 199.40% 172.27% 95.44% -259.18% 171.31% 100.00%
NP 6,589 9,199 7,804 7,211 8,722 3,463 2,106 20.92%
  YoY % -28.37% 17.88% 8.22% -17.32% 151.86% 64.43% -
  Horiz. % 312.87% 436.80% 370.56% 342.40% 414.15% 164.43% 100.00%
NP to SH 6,589 9,199 7,804 7,211 8,722 3,463 2,106 20.92%
  YoY % -28.37% 17.88% 8.22% -17.32% 151.86% 64.43% -
  Horiz. % 312.87% 436.80% 370.56% 342.40% 414.15% 164.43% 100.00%
Tax Rate 45.20 % 15.29 % 15.53 % 9.93 % -32.90 % 29.18 % 28.34 % 8.08%
  YoY % 195.62% -1.55% 56.39% 130.18% -212.75% 2.96% -
  Horiz. % 159.49% 53.95% 54.80% 35.04% -116.09% 102.96% 100.00%
Total Cost 69,870 56,950 47,681 42,887 31,582 30,781 27,761 16.61%
  YoY % 22.69% 19.44% 11.18% 35.80% 2.60% 10.88% -
  Horiz. % 251.68% 205.14% 171.76% 154.49% 113.76% 110.88% 100.00%
Net Worth 446,098 398,165 161,034 111,598 80,759 57,716 51,365 43.32%
  YoY % 12.04% 147.25% 44.30% 38.19% 39.92% 12.36% -
  Horiz. % 868.47% 775.16% 313.51% 217.26% 157.22% 112.36% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 446,098 398,165 161,034 111,598 80,759 57,716 51,365 43.32%
  YoY % 12.04% 147.25% 44.30% 38.19% 39.92% 12.36% -
  Horiz. % 868.47% 775.16% 313.51% 217.26% 157.22% 112.36% 100.00%
NOSH 5,576,236 1,372,985 1,238,730 858,452 807,592 262,348 256,829 66.95%
  YoY % 306.14% 10.84% 44.30% 6.30% 207.83% 2.15% -
  Horiz. % 2,171.18% 534.59% 482.32% 334.25% 314.45% 102.15% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.62 % 13.91 % 14.07 % 14.39 % 21.64 % 10.11 % 7.05 % 3.40%
  YoY % -38.03% -1.14% -2.22% -33.50% 114.05% 43.40% -
  Horiz. % 122.27% 197.30% 199.57% 204.11% 306.95% 143.40% 100.00%
ROE 1.48 % 2.31 % 4.85 % 6.46 % 10.80 % 6.00 % 4.10 % -15.61%
  YoY % -35.93% -52.37% -24.92% -40.19% 80.00% 46.34% -
  Horiz. % 36.10% 56.34% 118.29% 157.56% 263.41% 146.34% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.37 4.82 4.48 5.84 4.99 13.05 11.63 -29.96%
  YoY % -71.58% 7.59% -23.29% 17.03% -61.76% 12.21% -
  Horiz. % 11.78% 41.44% 38.52% 50.21% 42.91% 112.21% 100.00%
EPS 0.12 0.67 0.63 0.84 1.08 1.32 0.82 -27.39%
  YoY % -82.09% 6.35% -25.00% -22.22% -18.18% 60.98% -
  Horiz. % 14.63% 81.71% 76.83% 102.44% 131.71% 160.98% 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 0.0800 0.2900 0.1300 0.1300 0.1000 0.2200 0.2000 -14.15%
  YoY % -72.41% 123.08% 0.00% 30.00% -54.55% 10.00% -
  Horiz. % 40.00% 145.00% 65.00% 65.00% 50.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.36 1.17 0.98 0.89 0.71 0.61 0.53 16.99%
  YoY % 16.24% 19.39% 10.11% 25.35% 16.39% 15.09% -
  Horiz. % 256.60% 220.75% 184.91% 167.92% 133.96% 115.09% 100.00%
EPS 0.12 0.16 0.14 0.13 0.15 0.06 0.04 20.07%
  YoY % -25.00% 14.29% 7.69% -13.33% 150.00% 50.00% -
  Horiz. % 300.00% 400.00% 350.00% 325.00% 375.00% 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 0.0791 0.0706 0.0285 0.0198 0.0143 0.0102 0.0091 43.34%
  YoY % 12.04% 147.72% 43.94% 38.46% 40.20% 12.09% -
  Horiz. % 869.23% 775.82% 313.19% 217.58% 157.14% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.6050 1.6900 1.7300 2.1000 1.1500 1.6000 0.9900 -
P/RPS 44.12 35.08 38.62 35.98 23.04 12.26 8.51 31.53%
  YoY % 25.77% -9.17% 7.34% 56.16% 87.93% 44.07% -
  Horiz. % 518.45% 412.22% 453.82% 422.80% 270.74% 144.07% 100.00%
P/EPS 512.01 252.24 274.60 250.00 106.48 121.21 120.73 27.20%
  YoY % 102.99% -8.14% 9.84% 134.79% -12.15% 0.40% -
  Horiz. % 424.10% 208.93% 227.45% 207.07% 88.20% 100.40% 100.00%
EY 0.20 0.40 0.36 0.40 0.94 0.83 0.83 -21.10%
  YoY % -50.00% 11.11% -10.00% -57.45% 13.25% 0.00% -
  Horiz. % 24.10% 48.19% 43.37% 48.19% 113.25% 100.00% 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 7.56 5.83 13.31 16.15 11.50 7.27 4.95 7.31%
  YoY % 29.67% -56.20% -17.59% 40.43% 58.18% 46.87% -
  Horiz. % 152.73% 117.78% 268.89% 326.26% 232.32% 146.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 -
Price 0.6200 1.5900 1.6600 1.6100 1.6400 1.6500 1.0600 -
P/RPS 45.22 33.00 37.06 27.59 32.86 12.64 9.12 30.55%
  YoY % 37.03% -10.96% 34.32% -16.04% 159.97% 38.60% -
  Horiz. % 495.83% 361.84% 406.36% 302.52% 360.31% 138.60% 100.00%
P/EPS 524.70 237.31 263.49 191.67 151.85 125.00 129.27 26.27%
  YoY % 121.10% -9.94% 37.47% 26.22% 21.48% -3.30% -
  Horiz. % 405.89% 183.58% 203.83% 148.27% 117.47% 96.70% 100.00%
EY 0.19 0.42 0.38 0.52 0.66 0.80 0.77 -20.79%
  YoY % -54.76% 10.53% -26.92% -21.21% -17.50% 3.90% -
  Horiz. % 24.68% 54.55% 49.35% 67.53% 85.71% 103.90% 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 7.75 5.48 12.77 12.38 16.40 7.50 5.30 6.53%
  YoY % 41.42% -57.09% 3.15% -24.51% 118.67% 41.51% -
  Horiz. % 146.23% 103.40% 240.94% 233.58% 309.43% 141.51% 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.
 


 

217  468  525  1120 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.34-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 HSI-C7V 0.245+0.04 
 DSONIC-WA 0.495+0.11 
 MYEG 1.13-0.05 

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