Highlights

[GDEX] YoY TTM Result on 2014-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     8.37%    YoY -     71.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 250,510 219,757 196,751 158,703 135,154 116,322 93,071 17.92%
  YoY % 13.99% 11.69% 23.97% 17.42% 16.19% 24.98% -
  Horiz. % 269.16% 236.12% 211.40% 170.52% 145.22% 124.98% 100.00%
PBT 44,474 40,183 31,306 24,272 19,255 12,254 9,862 28.51%
  YoY % 10.68% 28.36% 28.98% 26.06% 57.13% 24.25% -
  Horiz. % 450.96% 407.45% 317.44% 246.12% 195.24% 124.25% 100.00%
Tax -7,645 -5,739 -3,010 -887 -5,639 -3,509 -2,886 17.61%
  YoY % -33.21% -90.66% -239.35% 84.27% -60.70% -21.59% -
  Horiz. % 264.90% 198.86% 104.30% 30.73% 195.39% 121.59% 100.00%
NP 36,829 34,444 28,296 23,385 13,616 8,745 6,976 31.92%
  YoY % 6.92% 21.73% 21.00% 71.75% 55.70% 25.36% -
  Horiz. % 527.94% 493.75% 405.62% 335.22% 195.18% 125.36% 100.00%
NP to SH 36,829 34,444 28,296 23,385 13,616 8,745 6,976 31.92%
  YoY % 6.92% 21.73% 21.00% 71.75% 55.70% 25.36% -
  Horiz. % 527.94% 493.75% 405.62% 335.22% 195.18% 125.36% 100.00%
Tax Rate 17.19 % 14.28 % 9.61 % 3.65 % 29.29 % 28.64 % 29.26 % -8.48%
  YoY % 20.38% 48.60% 163.29% -87.54% 2.27% -2.12% -
  Horiz. % 58.75% 48.80% 32.84% 12.47% 100.10% 97.88% 100.00%
Total Cost 213,681 185,313 168,455 135,318 121,538 107,577 86,095 16.34%
  YoY % 15.31% 10.01% 24.49% 11.34% 12.98% 24.95% -
  Horiz. % 248.19% 215.24% 195.66% 157.17% 141.17% 124.95% 100.00%
Net Worth 446,098 387,800 133,577 100,731 86,630 51,614 46,145 45.90%
  YoY % 15.03% 190.32% 32.61% 16.28% 67.84% 11.85% -
  Horiz. % 966.72% 840.39% 289.47% 218.29% 187.73% 111.85% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,940 13,850 12,143 9,485 5,906 3,225 3,204 27.74%
  YoY % 0.65% 14.05% 28.02% 60.59% 83.10% 0.67% -
  Horiz. % 435.03% 432.20% 378.94% 296.00% 184.32% 100.67% 100.00%
Div Payout % 37.85 % 40.21 % 42.92 % 40.56 % 43.38 % 36.89 % 45.94 % -3.17%
  YoY % -5.87% -6.31% 5.82% -6.50% 17.59% -19.70% -
  Horiz. % 82.39% 87.53% 93.43% 88.29% 94.43% 80.30% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 446,098 387,800 133,577 100,731 86,630 51,614 46,145 45.90%
  YoY % 15.03% 190.32% 32.61% 16.28% 67.84% 11.85% -
  Horiz. % 966.72% 840.39% 289.47% 218.29% 187.73% 111.85% 100.00%
NOSH 5,576,236 1,385,000 1,214,342 839,428 262,516 258,070 256,363 67.00%
  YoY % 302.62% 14.05% 44.66% 219.76% 1.72% 0.67% -
  Horiz. % 2,175.13% 540.25% 473.68% 327.44% 102.40% 100.67% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.70 % 15.67 % 14.38 % 14.74 % 10.07 % 7.52 % 7.50 % 11.86%
  YoY % -6.19% 8.97% -2.44% 46.38% 33.91% 0.27% -
  Horiz. % 196.00% 208.93% 191.73% 196.53% 134.27% 100.27% 100.00%
ROE 8.26 % 8.88 % 21.18 % 23.22 % 15.72 % 16.94 % 15.12 % -9.58%
  YoY % -6.98% -58.07% -8.79% 47.71% -7.20% 12.04% -
  Horiz. % 54.63% 58.73% 140.08% 153.57% 103.97% 112.04% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.49 15.87 16.20 18.91 51.48 45.07 36.30 -29.39%
  YoY % -71.71% -2.04% -14.33% -63.27% 14.22% 24.16% -
  Horiz. % 12.37% 43.72% 44.63% 52.09% 141.82% 124.16% 100.00%
EPS 0.66 2.49 2.33 2.79 5.19 3.39 2.72 -21.01%
  YoY % -73.49% 6.87% -16.49% -46.24% 53.10% 24.63% -
  Horiz. % 24.26% 91.54% 85.66% 102.57% 190.81% 124.63% 100.00%
DPS 0.25 1.00 1.00 1.13 2.25 1.25 1.25 -23.51%
  YoY % -75.00% 0.00% -11.50% -49.78% 80.00% 0.00% -
  Horiz. % 20.00% 80.00% 80.00% 90.40% 180.00% 100.00% 100.00%
NAPS 0.0800 0.2800 0.1100 0.1200 0.3300 0.2000 0.1800 -12.63%
  YoY % -71.43% 154.55% -8.33% -63.64% 65.00% 11.11% -
  Horiz. % 44.44% 155.56% 61.11% 66.67% 183.33% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.44 3.90 3.49 2.81 2.40 2.06 1.65 17.92%
  YoY % 13.85% 11.75% 24.20% 17.08% 16.50% 24.85% -
  Horiz. % 269.09% 236.36% 211.52% 170.30% 145.45% 124.85% 100.00%
EPS 0.65 0.61 0.50 0.41 0.24 0.16 0.12 32.49%
  YoY % 6.56% 22.00% 21.95% 70.83% 50.00% 33.33% -
  Horiz. % 541.67% 508.33% 416.67% 341.67% 200.00% 133.33% 100.00%
DPS 0.25 0.25 0.22 0.17 0.10 0.06 0.06 26.82%
  YoY % 0.00% 13.64% 29.41% 70.00% 66.67% 0.00% -
  Horiz. % 416.67% 416.67% 366.67% 283.33% 166.67% 100.00% 100.00%
NAPS 0.0791 0.0687 0.0237 0.0179 0.0154 0.0091 0.0082 45.85%
  YoY % 15.14% 189.87% 32.40% 16.23% 69.23% 10.98% -
  Horiz. % 964.63% 837.80% 289.02% 218.29% 187.80% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6250 1.5400 1.3700 2.1900 2.0000 1.0000 1.0100 -
P/RPS 13.91 9.71 8.46 11.58 3.88 2.22 2.78 30.75%
  YoY % 43.25% 14.78% -26.94% 198.45% 74.77% -20.14% -
  Horiz. % 500.36% 349.28% 304.32% 416.55% 139.57% 79.86% 100.00%
P/EPS 94.63 61.92 58.79 78.61 38.56 29.51 37.12 16.86%
  YoY % 52.83% 5.32% -25.21% 103.86% 30.67% -20.50% -
  Horiz. % 254.93% 166.81% 158.38% 211.77% 103.88% 79.50% 100.00%
EY 1.06 1.61 1.70 1.27 2.59 3.39 2.69 -14.36%
  YoY % -34.16% -5.29% 33.86% -50.97% -23.60% 26.02% -
  Horiz. % 39.41% 59.85% 63.20% 47.21% 96.28% 126.02% 100.00%
DY 0.40 0.65 0.73 0.52 1.13 1.25 1.24 -17.17%
  YoY % -38.46% -10.96% 40.38% -53.98% -9.60% 0.81% -
  Horiz. % 32.26% 52.42% 58.87% 41.94% 91.13% 100.81% 100.00%
P/NAPS 7.81 5.50 12.45 18.25 6.06 5.00 5.61 5.66%
  YoY % 42.00% -55.82% -31.78% 201.16% 21.20% -10.87% -
  Horiz. % 139.22% 98.04% 221.93% 325.31% 108.02% 89.13% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 -
Price 0.6800 1.5100 0.8650 2.2000 2.5000 1.3400 0.8600 -
P/RPS 15.14 9.52 5.34 11.64 4.86 2.97 2.37 36.18%
  YoY % 59.03% 78.28% -54.12% 139.51% 63.64% 25.32% -
  Horiz. % 638.82% 401.69% 225.32% 491.14% 205.06% 125.32% 100.00%
P/EPS 102.96 60.72 37.12 78.97 48.20 39.54 31.60 21.74%
  YoY % 69.57% 63.58% -52.99% 63.84% 21.90% 25.13% -
  Horiz. % 325.82% 192.15% 117.47% 249.91% 152.53% 125.13% 100.00%
EY 0.97 1.65 2.69 1.27 2.07 2.53 3.16 -17.85%
  YoY % -41.21% -38.66% 111.81% -38.65% -18.18% -19.94% -
  Horiz. % 30.70% 52.22% 85.13% 40.19% 65.51% 80.06% 100.00%
DY 0.37 0.66 1.16 0.51 0.90 0.93 1.45 -20.34%
  YoY % -43.94% -43.10% 127.45% -43.33% -3.23% -35.86% -
  Horiz. % 25.52% 45.52% 80.00% 35.17% 62.07% 64.14% 100.00%
P/NAPS 8.50 5.39 7.86 18.33 7.58 6.70 4.78 10.06%
  YoY % 57.70% -31.42% -57.12% 141.82% 13.13% 40.17% -
  Horiz. % 177.82% 112.76% 164.44% 383.47% 158.58% 140.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers