Highlights

[GDEX] YoY Quarter Result on 2014-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 07-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -41.48%    YoY -     97.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 61,477 53,944 51,089 39,697 33,254 28,769 23,109 17.69%
  YoY % 13.96% 5.59% 28.70% 19.38% 15.59% 24.49% -
  Horiz. % 266.03% 233.43% 221.08% 171.78% 143.90% 124.49% 100.00%
PBT 9,364 8,327 7,274 5,617 3,536 2,921 1,841 31.11%
  YoY % 12.45% 14.48% 29.50% 58.85% 21.05% 58.66% -
  Horiz. % 508.64% 452.31% 395.11% 305.11% 192.07% 158.66% 100.00%
Tax -1,353 -996 -668 -513 -950 -807 -535 16.71%
  YoY % -35.84% -49.10% -30.21% 46.00% -17.72% -50.84% -
  Horiz. % 252.90% 186.17% 124.86% 95.89% 177.57% 150.84% 100.00%
NP 8,011 7,331 6,606 5,104 2,586 2,114 1,306 35.26%
  YoY % 9.28% 10.97% 29.43% 97.37% 22.33% 61.87% -
  Horiz. % 613.40% 561.33% 505.82% 390.81% 198.01% 161.87% 100.00%
NP to SH 8,011 7,331 6,606 5,104 2,586 2,114 1,306 35.26%
  YoY % 9.28% 10.97% 29.43% 97.37% 22.33% 61.87% -
  Horiz. % 613.40% 561.33% 505.82% 390.81% 198.01% 161.87% 100.00%
Tax Rate 14.45 % 11.96 % 9.18 % 9.13 % 26.87 % 27.63 % 29.06 % -10.98%
  YoY % 20.82% 30.28% 0.55% -66.02% -2.75% -4.92% -
  Horiz. % 49.72% 41.16% 31.59% 31.42% 92.46% 95.08% 100.00%
Total Cost 53,466 46,613 44,483 34,593 30,668 26,655 21,803 16.11%
  YoY % 14.70% 4.79% 28.59% 12.80% 15.06% 22.25% -
  Horiz. % 245.22% 213.79% 204.02% 158.66% 140.66% 122.25% 100.00%
Net Worth 416,624 359,885 132,119 92,039 60,078 48,982 43,533 45.66%
  YoY % 15.77% 172.39% 43.55% 53.20% 22.65% 12.52% -
  Horiz. % 957.02% 826.69% 303.49% 211.42% 138.01% 112.52% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 416,624 359,885 132,119 92,039 60,078 48,982 43,533 45.66%
  YoY % 15.77% 172.39% 43.55% 53.20% 22.65% 12.52% -
  Horiz. % 957.02% 826.69% 303.49% 211.42% 138.01% 112.52% 100.00%
NOSH 1,388,747 1,332,909 1,201,090 836,721 261,212 257,804 256,078 32.51%
  YoY % 4.19% 10.97% 43.55% 220.32% 1.32% 0.67% -
  Horiz. % 542.31% 520.51% 469.03% 326.74% 102.00% 100.67% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.03 % 13.59 % 12.93 % 12.86 % 7.78 % 7.35 % 5.65 % 14.93%
  YoY % -4.12% 5.10% 0.54% 65.30% 5.85% 30.09% -
  Horiz. % 230.62% 240.53% 228.85% 227.61% 137.70% 130.09% 100.00%
ROE 1.92 % 2.04 % 5.00 % 5.55 % 4.30 % 4.32 % 3.00 % -7.16%
  YoY % -5.88% -59.20% -9.91% 29.07% -0.46% 44.00% -
  Horiz. % 64.00% 68.00% 166.67% 185.00% 143.33% 144.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.43 4.05 4.25 4.74 12.73 11.16 9.02 -11.17%
  YoY % 9.38% -4.71% -10.34% -62.77% 14.07% 23.73% -
  Horiz. % 49.11% 44.90% 47.12% 52.55% 141.13% 123.73% 100.00%
EPS 0.58 0.55 0.55 0.61 0.99 0.82 0.51 2.16%
  YoY % 5.45% 0.00% -9.84% -38.38% 20.73% 60.78% -
  Horiz. % 113.73% 107.84% 107.84% 119.61% 194.12% 160.78% 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 0.3000 0.2700 0.1100 0.1100 0.2300 0.1900 0.1700 9.92%
  YoY % 11.11% 145.45% 0.00% -52.17% 21.05% 11.76% -
  Horiz. % 176.47% 158.82% 64.71% 64.71% 135.29% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.09 0.96 0.91 0.70 0.59 0.51 0.41 17.68%
  YoY % 13.54% 5.49% 30.00% 18.64% 15.69% 24.39% -
  Horiz. % 265.85% 234.15% 221.95% 170.73% 143.90% 124.39% 100.00%
EPS 0.14 0.13 0.12 0.09 0.05 0.04 0.02 38.27%
  YoY % 7.69% 8.33% 33.33% 80.00% 25.00% 100.00% -
  Horiz. % 700.00% 650.00% 600.00% 450.00% 250.00% 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 0.0739 0.0638 0.0234 0.0163 0.0106 0.0087 0.0077 45.73%
  YoY % 15.83% 172.65% 43.56% 53.77% 21.84% 12.99% -
  Horiz. % 959.74% 828.57% 303.90% 211.69% 137.66% 112.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.0500 1.5600 1.6500 1.7800 1.6300 1.0000 1.1300 -
P/RPS 46.31 38.55 38.79 37.52 12.80 8.96 12.52 24.33%
  YoY % 20.13% -0.62% 3.38% 193.13% 42.86% -28.43% -
  Horiz. % 369.89% 307.91% 309.82% 299.68% 102.24% 71.57% 100.00%
P/EPS 355.38 283.64 300.00 291.80 164.65 121.95 221.57 8.18%
  YoY % 25.29% -5.45% 2.81% 77.22% 35.01% -44.96% -
  Horiz. % 160.39% 128.01% 135.40% 131.70% 74.31% 55.04% 100.00%
EY 0.28 0.35 0.33 0.34 0.61 0.82 0.45 -7.60%
  YoY % -20.00% 6.06% -2.94% -44.26% -25.61% 82.22% -
  Horiz. % 62.22% 77.78% 73.33% 75.56% 135.56% 182.22% 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 6.83 5.78 15.00 16.18 7.09 5.26 6.65 0.45%
  YoY % 18.17% -61.47% -7.29% 128.21% 34.79% -20.90% -
  Horiz. % 102.71% 86.92% 225.56% 243.31% 106.62% 79.10% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 -
Price 3.0300 1.5300 1.5300 1.7600 1.6900 1.0100 1.0000 -
P/RPS 68.45 37.80 35.97 37.10 13.28 9.05 11.08 35.42%
  YoY % 81.08% 5.09% -3.05% 179.37% 46.74% -18.32% -
  Horiz. % 617.78% 341.16% 324.64% 334.84% 119.86% 81.68% 100.00%
P/EPS 525.27 278.18 278.18 288.52 170.71 123.17 196.08 17.83%
  YoY % 88.82% 0.00% -3.58% 69.01% 38.60% -37.18% -
  Horiz. % 267.89% 141.87% 141.87% 147.14% 87.06% 62.82% 100.00%
EY 0.19 0.36 0.36 0.35 0.59 0.81 0.51 -15.16%
  YoY % -47.22% 0.00% 2.86% -40.68% -27.16% 58.82% -
  Horiz. % 37.25% 70.59% 70.59% 68.63% 115.69% 158.82% 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 10.10 5.67 13.91 16.00 7.35 5.32 5.88 9.43%
  YoY % 78.13% -59.24% -13.06% 117.69% 38.16% -9.52% -
  Horiz. % 171.77% 96.43% 236.56% 272.11% 125.00% 90.48% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers