Highlights

[GDEX] YoY Quarter Result on 2019-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -49.23%    YoY -     106.90%
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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers