Highlights

[GDEX] YoY Quarter Result on 2016-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     13.48%    YoY -     17.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 87,392 82,809 76,459 66,149 55,485 50,098 40,304 13.76%
  YoY % 5.53% 8.31% 15.59% 19.22% 10.75% 24.30% -
  Horiz. % 216.83% 205.46% 189.71% 164.13% 137.67% 124.30% 100.00%
PBT 7,640 14,613 12,023 10,860 9,239 8,006 6,563 2.56%
  YoY % -47.72% 21.54% 10.71% 17.55% 15.40% 21.99% -
  Horiz. % 116.41% 222.66% 183.19% 165.47% 140.77% 121.99% 100.00%
Tax -1,772 -3,927 -5,434 -1,661 -1,435 -795 2,159 -
  YoY % 54.88% 27.73% -227.15% -15.75% -80.50% -136.82% -
  Horiz. % -82.08% -181.89% -251.69% -76.93% -66.47% -36.82% 100.00%
NP 5,868 10,686 6,589 9,199 7,804 7,211 8,722 -6.39%
  YoY % -45.09% 62.18% -28.37% 17.88% 8.22% -17.32% -
  Horiz. % 67.28% 122.52% 75.54% 105.47% 89.47% 82.68% 100.00%
NP to SH 5,868 10,686 6,589 9,199 7,804 7,211 8,722 -6.39%
  YoY % -45.09% 62.18% -28.37% 17.88% 8.22% -17.32% -
  Horiz. % 67.28% 122.52% 75.54% 105.47% 89.47% 82.68% 100.00%
Tax Rate 23.19 % 26.87 % 45.20 % 15.29 % 15.53 % 9.93 % -32.90 % -
  YoY % -13.70% -40.55% 195.62% -1.55% 56.39% 130.18% -
  Horiz. % -70.49% -81.67% -137.39% -46.47% -47.20% -30.18% 100.00%
Total Cost 81,524 72,123 69,870 56,950 47,681 42,887 31,582 17.11%
  YoY % 13.03% 3.22% 22.69% 19.44% 11.18% 35.80% -
  Horiz. % 258.13% 228.37% 221.23% 180.32% 150.98% 135.80% 100.00%
Net Worth 483,409 504,236 446,098 398,165 161,034 111,598 80,759 34.73%
  YoY % -4.13% 13.03% 12.04% 147.25% 44.30% 38.19% -
  Horiz. % 598.58% 624.37% 552.38% 493.03% 199.40% 138.19% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 483,409 504,236 446,098 398,165 161,034 111,598 80,759 34.73%
  YoY % -4.13% 13.03% 12.04% 147.25% 44.30% 38.19% -
  Horiz. % 598.58% 624.37% 552.38% 493.03% 199.40% 138.19% 100.00%
NOSH 5,371,218 5,602,624 5,576,236 1,372,985 1,238,730 858,452 807,592 37.11%
  YoY % -4.13% 0.47% 306.14% 10.84% 44.30% 6.30% -
  Horiz. % 665.09% 693.74% 690.48% 170.01% 153.39% 106.30% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.71 % 12.90 % 8.62 % 13.91 % 14.07 % 14.39 % 21.64 % -17.72%
  YoY % -47.98% 49.65% -38.03% -1.14% -2.22% -33.50% -
  Horiz. % 31.01% 59.61% 39.83% 64.28% 65.02% 66.50% 100.00%
ROE 1.21 % 2.12 % 1.48 % 2.31 % 4.85 % 6.46 % 10.80 % -30.56%
  YoY % -42.92% 43.24% -35.93% -52.37% -24.92% -40.19% -
  Horiz. % 11.20% 19.63% 13.70% 21.39% 44.91% 59.81% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.63 1.48 1.37 4.82 4.48 5.84 4.99 -17.01%
  YoY % 10.14% 8.03% -71.58% 7.59% -23.29% 17.03% -
  Horiz. % 32.67% 29.66% 27.45% 96.59% 89.78% 117.03% 100.00%
EPS 0.10 0.19 0.12 0.67 0.63 0.84 1.08 -32.73%
  YoY % -47.37% 58.33% -82.09% 6.35% -25.00% -22.22% -
  Horiz. % 9.26% 17.59% 11.11% 62.04% 58.33% 77.78% 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 0.0900 0.0800 0.2900 0.1300 0.1300 0.1000 -1.74%
  YoY % 0.00% 12.50% -72.41% 123.08% 0.00% 30.00% -
  Horiz. % 90.00% 90.00% 80.00% 290.00% 130.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.55 1.47 1.36 1.17 0.98 0.89 0.71 13.89%
  YoY % 5.44% 8.09% 16.24% 19.39% 10.11% 25.35% -
  Horiz. % 218.31% 207.04% 191.55% 164.79% 138.03% 125.35% 100.00%
EPS 0.10 0.19 0.12 0.16 0.14 0.13 0.15 -6.53%
  YoY % -47.37% 58.33% -25.00% 14.29% 7.69% -13.33% -
  Horiz. % 66.67% 126.67% 80.00% 106.67% 93.33% 86.67% 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 0.0857 0.0894 0.0791 0.0706 0.0285 0.0198 0.0143 34.76%
  YoY % -4.14% 13.02% 12.04% 147.72% 43.94% 38.46% -
  Horiz. % 599.30% 625.17% 553.15% 493.71% 199.30% 138.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2700 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 -
P/RPS 16.59 17.93 44.12 35.08 38.62 35.98 23.04 -5.32%
  YoY % -7.47% -59.36% 25.77% -9.17% 7.34% 56.16% -
  Horiz. % 72.01% 77.82% 191.49% 152.26% 167.62% 156.16% 100.00%
P/EPS 247.14 138.94 512.01 252.24 274.60 250.00 106.48 15.06%
  YoY % 77.88% -72.86% 102.99% -8.14% 9.84% 134.79% -
  Horiz. % 232.10% 130.48% 480.85% 236.89% 257.89% 234.79% 100.00%
EY 0.40 0.72 0.20 0.40 0.36 0.40 0.94 -13.27%
  YoY % -44.44% 260.00% -50.00% 11.11% -10.00% -57.45% -
  Horiz. % 42.55% 76.60% 21.28% 42.55% 38.30% 42.55% 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 3.00 2.94 7.56 5.83 13.31 16.15 11.50 -20.06%
  YoY % 2.04% -61.11% 29.67% -56.20% -17.59% 40.43% -
  Horiz. % 26.09% 25.57% 65.74% 50.70% 115.74% 140.43% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 -
Price 0.2400 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 -
P/RPS 14.75 20.64 45.22 33.00 37.06 27.59 32.86 -12.49%
  YoY % -28.54% -54.36% 37.03% -10.96% 34.32% -16.04% -
  Horiz. % 44.89% 62.81% 137.61% 100.43% 112.78% 83.96% 100.00%
P/EPS 219.68 159.91 524.70 237.31 263.49 191.67 151.85 6.35%
  YoY % 37.38% -69.52% 121.10% -9.94% 37.47% 26.22% -
  Horiz. % 144.67% 105.31% 345.54% 156.28% 173.52% 126.22% 100.00%
EY 0.46 0.63 0.19 0.42 0.38 0.52 0.66 -5.84%
  YoY % -26.98% 231.58% -54.76% 10.53% -26.92% -21.21% -
  Horiz. % 69.70% 95.45% 28.79% 63.64% 57.58% 78.79% 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 2.67 3.39 7.75 5.48 12.77 12.38 16.40 -26.10%
  YoY % -21.24% -56.26% 41.42% -57.09% 3.15% -24.51% -
  Horiz. % 16.28% 20.67% 47.26% 33.41% 77.87% 75.49% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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