Highlights

[GDEX] YoY Quarter Result on 2017-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -16.53%    YoY -     -28.37%
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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

374  360  586  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 ANZO 0.100.00 
 LAMBO 0.030.00 
 KTG 0.24-0.005 
 DGB 0.095-0.01 
 AT 0.180.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS