Highlights

[GDEX] YoY Quarter Result on 2011-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -19.18%    YoY -     4.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 39,697 33,254 28,769 23,109 20,495 17,883 17,524 14.59%
  YoY % 19.38% 15.59% 24.49% 12.75% 14.61% 2.05% -
  Horiz. % 226.53% 189.76% 164.17% 131.87% 116.95% 102.05% 100.00%
PBT 5,617 3,536 2,921 1,841 1,645 271 1,182 29.65%
  YoY % 58.85% 21.05% 58.66% 11.91% 507.01% -77.07% -
  Horiz. % 475.21% 299.15% 247.12% 155.75% 139.17% 22.93% 100.00%
Tax -513 -950 -807 -535 -398 -132 -307 8.93%
  YoY % 46.00% -17.72% -50.84% -34.42% -201.52% 57.00% -
  Horiz. % 167.10% 309.45% 262.87% 174.27% 129.64% 43.00% 100.00%
NP 5,104 2,586 2,114 1,306 1,247 139 875 34.15%
  YoY % 97.37% 22.33% 61.87% 4.73% 797.12% -84.11% -
  Horiz. % 583.31% 295.54% 241.60% 149.26% 142.51% 15.89% 100.00%
NP to SH 5,104 2,586 2,114 1,306 1,247 139 875 34.15%
  YoY % 97.37% 22.33% 61.87% 4.73% 797.12% -84.11% -
  Horiz. % 583.31% 295.54% 241.60% 149.26% 142.51% 15.89% 100.00%
Tax Rate 9.13 % 26.87 % 27.63 % 29.06 % 24.19 % 48.71 % 25.97 % -15.98%
  YoY % -66.02% -2.75% -4.92% 20.13% -50.34% 87.56% -
  Horiz. % 35.16% 103.47% 106.39% 111.90% 93.15% 187.56% 100.00%
Total Cost 34,593 30,668 26,655 21,803 19,248 17,744 16,649 12.96%
  YoY % 12.80% 15.06% 22.25% 13.27% 8.48% 6.58% -
  Horiz. % 207.78% 184.20% 160.10% 130.96% 115.61% 106.58% 100.00%
Net Worth 92,039 60,078 48,982 43,533 41,566 41,700 36,029 16.91%
  YoY % 53.20% 22.65% 12.52% 4.73% -0.32% 15.74% -
  Horiz. % 255.46% 166.75% 135.95% 120.83% 115.37% 115.74% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,039 60,078 48,982 43,533 41,566 41,700 36,029 16.91%
  YoY % 53.20% 22.65% 12.52% 4.73% -0.32% 15.74% -
  Horiz. % 255.46% 166.75% 135.95% 120.83% 115.37% 115.74% 100.00%
NOSH 836,721 261,212 257,804 256,078 259,791 277,999 257,352 21.70%
  YoY % 220.32% 1.32% 0.67% -1.43% -6.55% 8.02% -
  Horiz. % 325.13% 101.50% 100.18% 99.50% 100.95% 108.02% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.86 % 7.78 % 7.35 % 5.65 % 6.08 % 0.78 % 4.99 % 17.08%
  YoY % 65.30% 5.85% 30.09% -7.07% 679.49% -84.37% -
  Horiz. % 257.72% 155.91% 147.29% 113.23% 121.84% 15.63% 100.00%
ROE 5.55 % 4.30 % 4.32 % 3.00 % 3.00 % 0.33 % 2.43 % 14.75%
  YoY % 29.07% -0.46% 44.00% 0.00% 809.09% -86.42% -
  Horiz. % 228.40% 176.95% 177.78% 123.46% 123.46% 13.58% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.74 12.73 11.16 9.02 7.89 6.43 6.81 -5.86%
  YoY % -62.77% 14.07% 23.73% 14.32% 22.71% -5.58% -
  Horiz. % 69.60% 186.93% 163.88% 132.45% 115.86% 94.42% 100.00%
EPS 0.61 0.99 0.82 0.51 0.48 0.05 0.34 10.23%
  YoY % -38.38% 20.73% 60.78% 6.25% 860.00% -85.29% -
  Horiz. % 179.41% 291.18% 241.18% 150.00% 141.18% 14.71% 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 0.1100 0.2300 0.1900 0.1700 0.1600 0.1500 0.1400 -3.94%
  YoY % -52.17% 21.05% 11.76% 6.25% 6.67% 7.14% -
  Horiz. % 78.57% 164.29% 135.71% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.70 0.59 0.51 0.41 0.36 0.32 0.31 14.53%
  YoY % 18.64% 15.69% 24.39% 13.89% 12.50% 3.23% -
  Horiz. % 225.81% 190.32% 164.52% 132.26% 116.13% 103.23% 100.00%
EPS 0.09 0.05 0.04 0.02 0.02 0.00 0.02 28.48%
  YoY % 80.00% 25.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 450.00% 250.00% 200.00% 100.00% 100.00% 0.00% 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 0.0163 0.0106 0.0087 0.0077 0.0074 0.0074 0.0064 16.85%
  YoY % 53.77% 21.84% 12.99% 4.05% 0.00% 15.63% -
  Horiz. % 254.69% 165.62% 135.94% 120.31% 115.62% 115.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.7800 1.6300 1.0000 1.1300 0.5500 0.4300 0.7000 -
P/RPS 37.52 12.80 8.96 12.52 6.97 6.68 10.28 24.07%
  YoY % 193.13% 42.86% -28.43% 79.63% 4.34% -35.02% -
  Horiz. % 364.98% 124.51% 87.16% 121.79% 67.80% 64.98% 100.00%
P/EPS 291.80 164.65 121.95 221.57 114.58 860.00 205.88 5.98%
  YoY % 77.22% 35.01% -44.96% 93.38% -86.68% 317.72% -
  Horiz. % 141.73% 79.97% 59.23% 107.62% 55.65% 417.72% 100.00%
EY 0.34 0.61 0.82 0.45 0.87 0.12 0.49 -5.91%
  YoY % -44.26% -25.61% 82.22% -48.28% 625.00% -75.51% -
  Horiz. % 69.39% 124.49% 167.35% 91.84% 177.55% 24.49% 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 16.18 7.09 5.26 6.65 3.44 2.87 5.00 21.61%
  YoY % 128.21% 34.79% -20.90% 93.31% 19.86% -42.60% -
  Horiz. % 323.60% 141.80% 105.20% 133.00% 68.80% 57.40% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 -
Price 1.7600 1.6900 1.0100 1.0000 0.4800 0.4500 0.7000 -
P/RPS 37.10 13.28 9.05 11.08 6.08 7.00 10.28 23.84%
  YoY % 179.37% 46.74% -18.32% 82.24% -13.14% -31.91% -
  Horiz. % 360.89% 129.18% 88.04% 107.78% 59.14% 68.09% 100.00%
P/EPS 288.52 170.71 123.17 196.08 100.00 900.00 205.88 5.78%
  YoY % 69.01% 38.60% -37.18% 96.08% -88.89% 337.15% -
  Horiz. % 140.14% 82.92% 59.83% 95.24% 48.57% 437.15% 100.00%
EY 0.35 0.59 0.81 0.51 1.00 0.11 0.49 -5.45%
  YoY % -40.68% -27.16% 58.82% -49.00% 809.09% -77.55% -
  Horiz. % 71.43% 120.41% 165.31% 104.08% 204.08% 22.45% 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 16.00 7.35 5.32 5.88 3.00 3.00 5.00 21.38%
  YoY % 117.69% 38.16% -9.52% 96.00% 0.00% -40.00% -
  Horiz. % 320.00% 147.00% 106.40% 117.60% 60.00% 60.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers