Highlights

[GDEX] YoY Quarter Result on 2013-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -25.32%    YoY -     22.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 53,944 51,089 39,697 33,254 28,769 23,109 20,495 17.49%
  YoY % 5.59% 28.70% 19.38% 15.59% 24.49% 12.75% -
  Horiz. % 263.21% 249.28% 193.69% 162.25% 140.37% 112.75% 100.00%
PBT 8,327 7,274 5,617 3,536 2,921 1,841 1,645 31.00%
  YoY % 14.48% 29.50% 58.85% 21.05% 58.66% 11.91% -
  Horiz. % 506.20% 442.19% 341.46% 214.95% 177.57% 111.91% 100.00%
Tax -996 -668 -513 -950 -807 -535 -398 16.50%
  YoY % -49.10% -30.21% 46.00% -17.72% -50.84% -34.42% -
  Horiz. % 250.25% 167.84% 128.89% 238.69% 202.76% 134.42% 100.00%
NP 7,331 6,606 5,104 2,586 2,114 1,306 1,247 34.31%
  YoY % 10.97% 29.43% 97.37% 22.33% 61.87% 4.73% -
  Horiz. % 587.89% 529.75% 409.30% 207.38% 169.53% 104.73% 100.00%
NP to SH 7,331 6,606 5,104 2,586 2,114 1,306 1,247 34.31%
  YoY % 10.97% 29.43% 97.37% 22.33% 61.87% 4.73% -
  Horiz. % 587.89% 529.75% 409.30% 207.38% 169.53% 104.73% 100.00%
Tax Rate 11.96 % 9.18 % 9.13 % 26.87 % 27.63 % 29.06 % 24.19 % -11.07%
  YoY % 30.28% 0.55% -66.02% -2.75% -4.92% 20.13% -
  Horiz. % 49.44% 37.95% 37.74% 111.08% 114.22% 120.13% 100.00%
Total Cost 46,613 44,483 34,593 30,668 26,655 21,803 19,248 15.87%
  YoY % 4.79% 28.59% 12.80% 15.06% 22.25% 13.27% -
  Horiz. % 242.17% 231.10% 179.72% 159.33% 138.48% 113.27% 100.00%
Net Worth 359,885 132,119 92,039 60,078 48,982 43,533 41,566 43.25%
  YoY % 172.39% 43.55% 53.20% 22.65% 12.52% 4.73% -
  Horiz. % 865.80% 317.85% 221.43% 144.54% 117.84% 104.73% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 359,885 132,119 92,039 60,078 48,982 43,533 41,566 43.25%
  YoY % 172.39% 43.55% 53.20% 22.65% 12.52% 4.73% -
  Horiz. % 865.80% 317.85% 221.43% 144.54% 117.84% 104.73% 100.00%
NOSH 1,332,909 1,201,090 836,721 261,212 257,804 256,078 259,791 31.30%
  YoY % 10.97% 43.55% 220.32% 1.32% 0.67% -1.43% -
  Horiz. % 513.07% 462.33% 322.07% 100.55% 99.24% 98.57% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.59 % 12.93 % 12.86 % 7.78 % 7.35 % 5.65 % 6.08 % 14.33%
  YoY % 5.10% 0.54% 65.30% 5.85% 30.09% -7.07% -
  Horiz. % 223.52% 212.66% 211.51% 127.96% 120.89% 92.93% 100.00%
ROE 2.04 % 5.00 % 5.55 % 4.30 % 4.32 % 3.00 % 3.00 % -6.22%
  YoY % -59.20% -9.91% 29.07% -0.46% 44.00% 0.00% -
  Horiz. % 68.00% 166.67% 185.00% 143.33% 144.00% 100.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.05 4.25 4.74 12.73 11.16 9.02 7.89 -10.51%
  YoY % -4.71% -10.34% -62.77% 14.07% 23.73% 14.32% -
  Horiz. % 51.33% 53.87% 60.08% 161.34% 141.44% 114.32% 100.00%
EPS 0.55 0.55 0.61 0.99 0.82 0.51 0.48 2.29%
  YoY % 0.00% -9.84% -38.38% 20.73% 60.78% 6.25% -
  Horiz. % 114.58% 114.58% 127.08% 206.25% 170.83% 106.25% 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 0.2700 0.1100 0.1100 0.2300 0.1900 0.1700 0.1600 9.10%
  YoY % 145.45% 0.00% -52.17% 21.05% 11.76% 6.25% -
  Horiz. % 168.75% 68.75% 68.75% 143.75% 118.75% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.96 0.91 0.70 0.59 0.51 0.41 0.36 17.74%
  YoY % 5.49% 30.00% 18.64% 15.69% 24.39% 13.89% -
  Horiz. % 266.67% 252.78% 194.44% 163.89% 141.67% 113.89% 100.00%
EPS 0.13 0.12 0.09 0.05 0.04 0.02 0.02 36.57%
  YoY % 8.33% 33.33% 80.00% 25.00% 100.00% 0.00% -
  Horiz. % 650.00% 600.00% 450.00% 250.00% 200.00% 100.00% 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 0.0638 0.0234 0.0163 0.0106 0.0087 0.0077 0.0074 43.15%
  YoY % 172.65% 43.56% 53.77% 21.84% 12.99% 4.05% -
  Horiz. % 862.16% 316.22% 220.27% 143.24% 117.57% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.5600 1.6500 1.7800 1.6300 1.0000 1.1300 0.5500 -
P/RPS 38.55 38.79 37.52 12.80 8.96 12.52 6.97 32.95%
  YoY % -0.62% 3.38% 193.13% 42.86% -28.43% 79.63% -
  Horiz. % 553.08% 556.53% 538.31% 183.64% 128.55% 179.63% 100.00%
P/EPS 283.64 300.00 291.80 164.65 121.95 221.57 114.58 16.29%
  YoY % -5.45% 2.81% 77.22% 35.01% -44.96% 93.38% -
  Horiz. % 247.55% 261.83% 254.67% 143.70% 106.43% 193.38% 100.00%
EY 0.35 0.33 0.34 0.61 0.82 0.45 0.87 -14.07%
  YoY % 6.06% -2.94% -44.26% -25.61% 82.22% -48.28% -
  Horiz. % 40.23% 37.93% 39.08% 70.11% 94.25% 51.72% 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 5.78 15.00 16.18 7.09 5.26 6.65 3.44 9.03%
  YoY % -61.47% -7.29% 128.21% 34.79% -20.90% 93.31% -
  Horiz. % 168.02% 436.05% 470.35% 206.10% 152.91% 193.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 -
Price 1.5300 1.5300 1.7600 1.6900 1.0100 1.0000 0.4800 -
P/RPS 37.80 35.97 37.10 13.28 9.05 11.08 6.08 35.56%
  YoY % 5.09% -3.05% 179.37% 46.74% -18.32% 82.24% -
  Horiz. % 621.71% 591.61% 610.20% 218.42% 148.85% 182.24% 100.00%
P/EPS 278.18 278.18 288.52 170.71 123.17 196.08 100.00 18.57%
  YoY % 0.00% -3.58% 69.01% 38.60% -37.18% 96.08% -
  Horiz. % 278.18% 278.18% 288.52% 170.71% 123.17% 196.08% 100.00%
EY 0.36 0.36 0.35 0.59 0.81 0.51 1.00 -15.64%
  YoY % 0.00% 2.86% -40.68% -27.16% 58.82% -49.00% -
  Horiz. % 36.00% 36.00% 35.00% 59.00% 81.00% 51.00% 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 5.67 13.91 16.00 7.35 5.32 5.88 3.00 11.18%
  YoY % -59.24% -13.06% 117.69% 38.16% -9.52% 96.00% -
  Horiz. % 189.00% 463.67% 533.33% 245.00% 177.33% 196.00% 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.
 


 

254  326  540  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers