Highlights

[GDEX] YoY Quarter Result on 2010-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -0.87%    YoY -     797.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 33,254 28,769 23,109 20,495 17,883 17,524 14,137 15.31%
  YoY % 15.59% 24.49% 12.75% 14.61% 2.05% 23.96% -
  Horiz. % 235.23% 203.50% 163.46% 144.97% 126.50% 123.96% 100.00%
PBT 3,536 2,921 1,841 1,645 271 1,182 517 37.73%
  YoY % 21.05% 58.66% 11.91% 507.01% -77.07% 128.63% -
  Horiz. % 683.95% 564.99% 356.09% 318.18% 52.42% 228.63% 100.00%
Tax -950 -807 -535 -398 -132 -307 -180 31.92%
  YoY % -17.72% -50.84% -34.42% -201.52% 57.00% -70.56% -
  Horiz. % 527.78% 448.33% 297.22% 221.11% 73.33% 170.56% 100.00%
NP 2,586 2,114 1,306 1,247 139 875 337 40.40%
  YoY % 22.33% 61.87% 4.73% 797.12% -84.11% 159.64% -
  Horiz. % 767.36% 627.30% 387.54% 370.03% 41.25% 259.64% 100.00%
NP to SH 2,586 2,114 1,306 1,247 139 875 337 40.40%
  YoY % 22.33% 61.87% 4.73% 797.12% -84.11% 159.64% -
  Horiz. % 767.36% 627.30% 387.54% 370.03% 41.25% 259.64% 100.00%
Tax Rate 26.87 % 27.63 % 29.06 % 24.19 % 48.71 % 25.97 % 34.82 % -4.22%
  YoY % -2.75% -4.92% 20.13% -50.34% 87.56% -25.42% -
  Horiz. % 77.17% 79.35% 83.46% 69.47% 139.89% 74.58% 100.00%
Total Cost 30,668 26,655 21,803 19,248 17,744 16,649 13,800 14.22%
  YoY % 15.06% 22.25% 13.27% 8.48% 6.58% 20.64% -
  Horiz. % 222.23% 193.15% 157.99% 139.48% 128.58% 120.64% 100.00%
Net Worth 60,078 48,982 43,533 41,566 41,700 36,029 31,292 11.47%
  YoY % 22.65% 12.52% 4.73% -0.32% 15.74% 15.14% -
  Horiz. % 191.99% 156.53% 139.12% 132.83% 133.26% 115.14% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 60,078 48,982 43,533 41,566 41,700 36,029 31,292 11.47%
  YoY % 22.65% 12.52% 4.73% -0.32% 15.74% 15.14% -
  Horiz. % 191.99% 156.53% 139.12% 132.83% 133.26% 115.14% 100.00%
NOSH 261,212 257,804 256,078 259,791 277,999 257,352 240,714 1.37%
  YoY % 1.32% 0.67% -1.43% -6.55% 8.02% 6.91% -
  Horiz. % 108.52% 107.10% 106.38% 107.93% 115.49% 106.91% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.78 % 7.35 % 5.65 % 6.08 % 0.78 % 4.99 % 2.38 % 21.80%
  YoY % 5.85% 30.09% -7.07% 679.49% -84.37% 109.66% -
  Horiz. % 326.89% 308.82% 237.39% 255.46% 32.77% 209.66% 100.00%
ROE 4.30 % 4.32 % 3.00 % 3.00 % 0.33 % 2.43 % 1.08 % 25.87%
  YoY % -0.46% 44.00% 0.00% 809.09% -86.42% 125.00% -
  Horiz. % 398.15% 400.00% 277.78% 277.78% 30.56% 225.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.73 11.16 9.02 7.89 6.43 6.81 5.87 13.76%
  YoY % 14.07% 23.73% 14.32% 22.71% -5.58% 16.01% -
  Horiz. % 216.87% 190.12% 153.66% 134.41% 109.54% 116.01% 100.00%
EPS 0.99 0.82 0.51 0.48 0.05 0.34 0.14 38.50%
  YoY % 20.73% 60.78% 6.25% 860.00% -85.29% 142.86% -
  Horiz. % 707.14% 585.71% 364.29% 342.86% 35.71% 242.86% 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 0.2300 0.1900 0.1700 0.1600 0.1500 0.1400 0.1300 9.97%
  YoY % 21.05% 11.76% 6.25% 6.67% 7.14% 7.69% -
  Horiz. % 176.92% 146.15% 130.77% 123.08% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.59 0.51 0.41 0.36 0.32 0.31 0.25 15.37%
  YoY % 15.69% 24.39% 13.89% 12.50% 3.23% 24.00% -
  Horiz. % 236.00% 204.00% 164.00% 144.00% 128.00% 124.00% 100.00%
EPS 0.05 0.04 0.02 0.02 0.00 0.02 0.01 30.73%
  YoY % 25.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 500.00% 400.00% 200.00% 200.00% 0.00% 200.00% 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 0.0106 0.0087 0.0077 0.0074 0.0074 0.0064 0.0055 11.54%
  YoY % 21.84% 12.99% 4.05% 0.00% 15.63% 16.36% -
  Horiz. % 192.73% 158.18% 140.00% 134.55% 134.55% 116.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.6300 1.0000 1.1300 0.5500 0.4300 0.7000 1.0700 -
P/RPS 12.80 8.96 12.52 6.97 6.68 10.28 18.22 -5.71%
  YoY % 42.86% -28.43% 79.63% 4.34% -35.02% -43.58% -
  Horiz. % 70.25% 49.18% 68.72% 38.25% 36.66% 56.42% 100.00%
P/EPS 164.65 121.95 221.57 114.58 860.00 205.88 764.29 -22.56%
  YoY % 35.01% -44.96% 93.38% -86.68% 317.72% -73.06% -
  Horiz. % 21.54% 15.96% 28.99% 14.99% 112.52% 26.94% 100.00%
EY 0.61 0.82 0.45 0.87 0.12 0.49 0.13 29.36%
  YoY % -25.61% 82.22% -48.28% 625.00% -75.51% 276.92% -
  Horiz. % 469.23% 630.77% 346.15% 669.23% 92.31% 376.92% 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 7.09 5.26 6.65 3.44 2.87 5.00 8.23 -2.45%
  YoY % 34.79% -20.90% 93.31% 19.86% -42.60% -39.25% -
  Horiz. % 86.15% 63.91% 80.80% 41.80% 34.87% 60.75% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 -
Price 1.6900 1.0100 1.0000 0.4800 0.4500 0.7000 1.1500 -
P/RPS 13.28 9.05 11.08 6.08 7.00 10.28 19.58 -6.26%
  YoY % 46.74% -18.32% 82.24% -13.14% -31.91% -47.50% -
  Horiz. % 67.82% 46.22% 56.59% 31.05% 35.75% 52.50% 100.00%
P/EPS 170.71 123.17 196.08 100.00 900.00 205.88 821.43 -23.02%
  YoY % 38.60% -37.18% 96.08% -88.89% 337.15% -74.94% -
  Horiz. % 20.78% 14.99% 23.87% 12.17% 109.57% 25.06% 100.00%
EY 0.59 0.81 0.51 1.00 0.11 0.49 0.12 30.37%
  YoY % -27.16% 58.82% -49.00% 809.09% -77.55% 308.33% -
  Horiz. % 491.67% 675.00% 425.00% 833.33% 91.67% 408.33% 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 7.35 5.32 5.88 3.00 3.00 5.00 8.85 -3.05%
  YoY % 38.16% -9.52% 96.00% 0.00% -40.00% -43.50% -
  Horiz. % 83.05% 60.11% 66.44% 33.90% 33.90% 56.50% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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