Highlights

[GDEX] YoY Quarter Result on 2015-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     24.07%    YoY -     8.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 82,809 76,459 66,149 55,485 50,098 40,304 34,244 15.85%
  YoY % 8.31% 15.59% 19.22% 10.75% 24.30% 17.70% -
  Horiz. % 241.82% 223.28% 193.17% 162.03% 146.30% 117.70% 100.00%
PBT 14,613 12,023 10,860 9,239 8,006 6,563 4,890 20.01%
  YoY % 21.54% 10.71% 17.55% 15.40% 21.99% 34.21% -
  Horiz. % 298.83% 245.87% 222.09% 188.94% 163.72% 134.21% 100.00%
Tax -3,927 -5,434 -1,661 -1,435 -795 2,159 -1,427 18.37%
  YoY % 27.73% -227.15% -15.75% -80.50% -136.82% 251.30% -
  Horiz. % 275.19% 380.80% 116.40% 100.56% 55.71% -151.30% 100.00%
NP 10,686 6,589 9,199 7,804 7,211 8,722 3,463 20.65%
  YoY % 62.18% -28.37% 17.88% 8.22% -17.32% 151.86% -
  Horiz. % 308.58% 190.27% 265.64% 225.35% 208.23% 251.86% 100.00%
NP to SH 10,686 6,589 9,199 7,804 7,211 8,722 3,463 20.65%
  YoY % 62.18% -28.37% 17.88% 8.22% -17.32% 151.86% -
  Horiz. % 308.58% 190.27% 265.64% 225.35% 208.23% 251.86% 100.00%
Tax Rate 26.87 % 45.20 % 15.29 % 15.53 % 9.93 % -32.90 % 29.18 % -1.36%
  YoY % -40.55% 195.62% -1.55% 56.39% 130.18% -212.75% -
  Horiz. % 92.08% 154.90% 52.40% 53.22% 34.03% -112.75% 100.00%
Total Cost 72,123 69,870 56,950 47,681 42,887 31,582 30,781 15.24%
  YoY % 3.22% 22.69% 19.44% 11.18% 35.80% 2.60% -
  Horiz. % 234.31% 226.99% 185.02% 154.90% 139.33% 102.60% 100.00%
Net Worth 504,236 446,098 398,165 161,034 111,598 80,759 57,716 43.49%
  YoY % 13.03% 12.04% 147.25% 44.30% 38.19% 39.92% -
  Horiz. % 873.64% 772.91% 689.86% 279.01% 193.36% 139.92% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 504,236 446,098 398,165 161,034 111,598 80,759 57,716 43.49%
  YoY % 13.03% 12.04% 147.25% 44.30% 38.19% 39.92% -
  Horiz. % 873.64% 772.91% 689.86% 279.01% 193.36% 139.92% 100.00%
NOSH 5,602,624 5,576,236 1,372,985 1,238,730 858,452 807,592 262,348 66.53%
  YoY % 0.47% 306.14% 10.84% 44.30% 6.30% 207.83% -
  Horiz. % 2,135.57% 2,125.51% 523.34% 472.17% 327.22% 307.83% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.90 % 8.62 % 13.91 % 14.07 % 14.39 % 21.64 % 10.11 % 4.14%
  YoY % 49.65% -38.03% -1.14% -2.22% -33.50% 114.05% -
  Horiz. % 127.60% 85.26% 137.59% 139.17% 142.33% 214.05% 100.00%
ROE 2.12 % 1.48 % 2.31 % 4.85 % 6.46 % 10.80 % 6.00 % -15.91%
  YoY % 43.24% -35.93% -52.37% -24.92% -40.19% 80.00% -
  Horiz. % 35.33% 24.67% 38.50% 80.83% 107.67% 180.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.48 1.37 4.82 4.48 5.84 4.99 13.05 -30.42%
  YoY % 8.03% -71.58% 7.59% -23.29% 17.03% -61.76% -
  Horiz. % 11.34% 10.50% 36.93% 34.33% 44.75% 38.24% 100.00%
EPS 0.19 0.12 0.67 0.63 0.84 1.08 1.32 -27.60%
  YoY % 58.33% -82.09% 6.35% -25.00% -22.22% -18.18% -
  Horiz. % 14.39% 9.09% 50.76% 47.73% 63.64% 81.82% 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 0.0900 0.0800 0.2900 0.1300 0.1300 0.1000 0.2200 -13.83%
  YoY % 12.50% -72.41% 123.08% 0.00% 30.00% -54.55% -
  Horiz. % 40.91% 36.36% 131.82% 59.09% 59.09% 45.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.47 1.36 1.17 0.98 0.89 0.71 0.61 15.78%
  YoY % 8.09% 16.24% 19.39% 10.11% 25.35% 16.39% -
  Horiz. % 240.98% 222.95% 191.80% 160.66% 145.90% 116.39% 100.00%
EPS 0.19 0.12 0.16 0.14 0.13 0.15 0.06 21.17%
  YoY % 58.33% -25.00% 14.29% 7.69% -13.33% 150.00% -
  Horiz. % 316.67% 200.00% 266.67% 233.33% 216.67% 250.00% 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 0.0894 0.0791 0.0706 0.0285 0.0198 0.0143 0.0102 43.57%
  YoY % 13.02% 12.04% 147.72% 43.94% 38.46% 40.20% -
  Horiz. % 876.47% 775.49% 692.16% 279.41% 194.12% 140.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 1.6000 -
P/RPS 17.93 44.12 35.08 38.62 35.98 23.04 12.26 6.54%
  YoY % -59.36% 25.77% -9.17% 7.34% 56.16% 87.93% -
  Horiz. % 146.25% 359.87% 286.13% 315.01% 293.47% 187.93% 100.00%
P/EPS 138.94 512.01 252.24 274.60 250.00 106.48 121.21 2.30%
  YoY % -72.86% 102.99% -8.14% 9.84% 134.79% -12.15% -
  Horiz. % 114.63% 422.42% 208.10% 226.55% 206.25% 87.85% 100.00%
EY 0.72 0.20 0.40 0.36 0.40 0.94 0.83 -2.34%
  YoY % 260.00% -50.00% 11.11% -10.00% -57.45% 13.25% -
  Horiz. % 86.75% 24.10% 48.19% 43.37% 48.19% 113.25% 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 2.94 7.56 5.83 13.31 16.15 11.50 7.27 -14.00%
  YoY % -61.11% 29.67% -56.20% -17.59% 40.43% 58.18% -
  Horiz. % 40.44% 103.99% 80.19% 183.08% 222.15% 158.18% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 -
Price 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 1.6500 -
P/RPS 20.64 45.22 33.00 37.06 27.59 32.86 12.64 8.51%
  YoY % -54.36% 37.03% -10.96% 34.32% -16.04% 159.97% -
  Horiz. % 163.29% 357.75% 261.08% 293.20% 218.28% 259.97% 100.00%
P/EPS 159.91 524.70 237.31 263.49 191.67 151.85 125.00 4.19%
  YoY % -69.52% 121.10% -9.94% 37.47% 26.22% 21.48% -
  Horiz. % 127.93% 419.76% 189.85% 210.79% 153.34% 121.48% 100.00%
EY 0.63 0.19 0.42 0.38 0.52 0.66 0.80 -3.90%
  YoY % 231.58% -54.76% 10.53% -26.92% -21.21% -17.50% -
  Horiz. % 78.75% 23.75% 52.50% 47.50% 65.00% 82.50% 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 3.39 7.75 5.48 12.77 12.38 16.40 7.50 -12.39%
  YoY % -56.26% 41.42% -57.09% 3.15% -24.51% 118.67% -
  Horiz. % 45.20% 103.33% 73.07% 170.27% 165.07% 218.67% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers