Highlights

[GDEX] YoY Quarter Result on 2017-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -12.91%    YoY -     9.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 77,969 73,402 61,477 53,944 51,089 39,697 33,254 15.25%
  YoY % 6.22% 19.40% 13.96% 5.59% 28.70% 19.38% -
  Horiz. % 234.47% 220.73% 184.87% 162.22% 153.63% 119.38% 100.00%
PBT 4,258 9,192 9,364 8,327 7,274 5,617 3,536 3.14%
  YoY % -53.68% -1.84% 12.45% 14.48% 29.50% 58.85% -
  Horiz. % 120.42% 259.95% 264.82% 235.49% 205.71% 158.85% 100.00%
Tax 1,167 -6,570 -1,353 -996 -668 -513 -950 -
  YoY % 117.76% -385.59% -35.84% -49.10% -30.21% 46.00% -
  Horiz. % -122.84% 691.58% 142.42% 104.84% 70.32% 54.00% 100.00%
NP 5,425 2,622 8,011 7,331 6,606 5,104 2,586 13.14%
  YoY % 106.90% -67.27% 9.28% 10.97% 29.43% 97.37% -
  Horiz. % 209.78% 101.39% 309.78% 283.49% 255.45% 197.37% 100.00%
NP to SH 5,425 2,622 8,011 7,331 6,606 5,104 2,586 13.14%
  YoY % 106.90% -67.27% 9.28% 10.97% 29.43% 97.37% -
  Horiz. % 209.78% 101.39% 309.78% 283.49% 255.45% 197.37% 100.00%
Tax Rate -27.41 % 71.48 % 14.45 % 11.96 % 9.18 % 9.13 % 26.87 % -
  YoY % -138.35% 394.67% 20.82% 30.28% 0.55% -66.02% -
  Horiz. % -102.01% 266.02% 53.78% 44.51% 34.16% 33.98% 100.00%
Total Cost 72,544 70,780 53,466 46,613 44,483 34,593 30,668 15.42%
  YoY % 2.49% 32.38% 14.70% 4.79% 28.59% 12.80% -
  Horiz. % 236.55% 230.79% 174.34% 151.99% 145.05% 112.80% 100.00%
Net Worth 504,236 447,332 416,624 359,885 132,119 92,039 60,078 42.53%
  YoY % 12.72% 7.37% 15.77% 172.39% 43.55% 53.20% -
  Horiz. % 839.29% 744.58% 693.46% 599.02% 219.91% 153.20% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 504,236 447,332 416,624 359,885 132,119 92,039 60,078 42.53%
  YoY % 12.72% 7.37% 15.77% 172.39% 43.55% 53.20% -
  Horiz. % 839.29% 744.58% 693.46% 599.02% 219.91% 153.20% 100.00%
NOSH 5,602,624 5,591,659 1,388,747 1,332,909 1,201,090 836,721 261,212 66.65%
  YoY % 0.20% 302.64% 4.19% 10.97% 43.55% 220.32% -
  Horiz. % 2,144.86% 2,140.66% 531.66% 510.28% 459.81% 320.32% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.96 % 3.57 % 13.03 % 13.59 % 12.93 % 12.86 % 7.78 % -1.84%
  YoY % 94.96% -72.60% -4.12% 5.10% 0.54% 65.30% -
  Horiz. % 89.46% 45.89% 167.48% 174.68% 166.20% 165.30% 100.00%
ROE 1.08 % 0.59 % 1.92 % 2.04 % 5.00 % 5.55 % 4.30 % -20.56%
  YoY % 83.05% -69.27% -5.88% -59.20% -9.91% 29.07% -
  Horiz. % 25.12% 13.72% 44.65% 47.44% 116.28% 129.07% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.39 1.31 4.43 4.05 4.25 4.74 12.73 -30.85%
  YoY % 6.11% -70.43% 9.38% -4.71% -10.34% -62.77% -
  Horiz. % 10.92% 10.29% 34.80% 31.81% 33.39% 37.23% 100.00%
EPS 0.10 0.05 0.58 0.55 0.55 0.61 0.99 -31.74%
  YoY % 100.00% -91.38% 5.45% 0.00% -9.84% -38.38% -
  Horiz. % 10.10% 5.05% 58.59% 55.56% 55.56% 61.62% 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 0.0800 0.3000 0.2700 0.1100 0.1100 0.2300 -14.47%
  YoY % 12.50% -73.33% 11.11% 145.45% 0.00% -52.17% -
  Horiz. % 39.13% 34.78% 130.43% 117.39% 47.83% 47.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.38 1.30 1.09 0.96 0.91 0.70 0.59 15.21%
  YoY % 6.15% 19.27% 13.54% 5.49% 30.00% 18.64% -
  Horiz. % 233.90% 220.34% 184.75% 162.71% 154.24% 118.64% 100.00%
EPS 0.10 0.05 0.14 0.13 0.12 0.09 0.05 12.24%
  YoY % 100.00% -64.29% 7.69% 8.33% 33.33% 80.00% -
  Horiz. % 200.00% 100.00% 280.00% 260.00% 240.00% 180.00% 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 0.0894 0.0793 0.0739 0.0638 0.0234 0.0163 0.0106 42.65%
  YoY % 12.74% 7.31% 15.83% 172.65% 43.56% 53.77% -
  Horiz. % 843.40% 748.11% 697.17% 601.89% 220.75% 153.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3450 0.5250 2.0500 1.5600 1.6500 1.7800 1.6300 -
P/RPS 24.79 39.99 46.31 38.55 38.79 37.52 12.80 11.64%
  YoY % -38.01% -13.65% 20.13% -0.62% 3.38% 193.13% -
  Horiz. % 193.67% 312.42% 361.80% 301.17% 303.05% 293.12% 100.00%
P/EPS 356.30 1,119.61 355.38 283.64 300.00 291.80 164.65 13.72%
  YoY % -68.18% 215.05% 25.29% -5.45% 2.81% 77.22% -
  Horiz. % 216.40% 679.99% 215.84% 172.27% 182.20% 177.22% 100.00%
EY 0.28 0.09 0.28 0.35 0.33 0.34 0.61 -12.17%
  YoY % 211.11% -67.86% -20.00% 6.06% -2.94% -44.26% -
  Horiz. % 45.90% 14.75% 45.90% 57.38% 54.10% 55.74% 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 3.83 6.56 6.83 5.78 15.00 16.18 7.09 -9.75%
  YoY % -41.62% -3.95% 18.17% -61.47% -7.29% 128.21% -
  Horiz. % 54.02% 92.52% 96.33% 81.52% 211.57% 228.21% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 -
Price 0.2800 0.5250 3.0300 1.5300 1.5300 1.7600 1.6900 -
P/RPS 20.12 39.99 68.45 37.80 35.97 37.10 13.28 7.17%
  YoY % -49.69% -41.58% 81.08% 5.09% -3.05% 179.37% -
  Horiz. % 151.51% 301.13% 515.44% 284.64% 270.86% 279.37% 100.00%
P/EPS 289.17 1,119.61 525.27 278.18 278.18 288.52 170.71 9.18%
  YoY % -74.17% 113.15% 88.82% 0.00% -3.58% 69.01% -
  Horiz. % 169.39% 655.85% 307.70% 162.95% 162.95% 169.01% 100.00%
EY 0.35 0.09 0.19 0.36 0.36 0.35 0.59 -8.33%
  YoY % 288.89% -52.63% -47.22% 0.00% 2.86% -40.68% -
  Horiz. % 59.32% 15.25% 32.20% 61.02% 61.02% 59.32% 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 3.11 6.56 10.10 5.67 13.91 16.00 7.35 -13.35%
  YoY % -52.59% -35.05% 78.13% -59.24% -13.06% 117.69% -
  Horiz. % 42.31% 89.25% 137.41% 77.14% 189.25% 217.69% 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.
 


 

263  312  536  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers