Highlights

[GDEX] YoY TTM Result on 2010-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     2.49%    YoY -     168.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 140,252 122,047 98,028 83,424 74,796 72,233 59,450 15.36%
  YoY % 14.92% 24.50% 17.51% 11.54% 3.55% 21.50% -
  Horiz. % 235.92% 205.29% 164.89% 140.33% 125.81% 121.50% 100.00%
PBT 19,489 14,937 10,324 8,454 3,846 4,568 2,863 37.63%
  YoY % 30.47% 44.68% 22.12% 119.81% -15.81% 59.55% -
  Horiz. % 680.72% 521.73% 360.60% 295.28% 134.33% 159.55% 100.00%
Tax -5,688 -4,277 -3,006 -2,352 -1,571 -1,471 -572 46.59%
  YoY % -32.99% -42.28% -27.81% -49.71% -6.80% -157.17% -
  Horiz. % 994.41% 747.73% 525.52% 411.19% 274.65% 257.17% 100.00%
NP 13,801 10,660 7,318 6,102 2,275 3,097 2,291 34.85%
  YoY % 29.47% 45.67% 19.93% 168.22% -26.54% 35.18% -
  Horiz. % 602.40% 465.30% 319.42% 266.35% 99.30% 135.18% 100.00%
NP to SH 13,801 10,660 7,318 6,102 2,275 3,097 2,291 34.85%
  YoY % 29.47% 45.67% 19.93% 168.22% -26.54% 35.18% -
  Horiz. % 602.40% 465.30% 319.42% 266.35% 99.30% 135.18% 100.00%
Tax Rate 29.19 % 28.63 % 29.12 % 27.82 % 40.85 % 32.20 % 19.98 % 6.52%
  YoY % 1.96% -1.68% 4.67% -31.90% 26.86% 61.16% -
  Horiz. % 146.10% 143.29% 145.75% 139.24% 204.45% 161.16% 100.00%
Total Cost 126,451 111,387 90,710 77,322 72,521 69,136 57,159 14.14%
  YoY % 13.52% 22.79% 17.31% 6.62% 4.90% 20.95% -
  Horiz. % 221.23% 194.87% 158.70% 135.28% 126.88% 120.95% 100.00%
Net Worth 71,029 57,429 48,511 43,952 41,638 39,705 36,306 11.82%
  YoY % 23.68% 18.38% 10.37% 5.56% 4.87% 9.36% -
  Horiz. % 195.64% 158.18% 133.62% 121.06% 114.68% 109.36% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,906 3,225 3,204 2,567 2,639 1,286 0 -
  YoY % 83.10% 0.67% 24.80% -2.73% 105.29% 0.00% -
  Horiz. % 459.30% 250.85% 249.19% 199.67% 205.29% 100.00% -
Div Payout % 42.80 % 30.26 % 43.79 % 42.08 % 116.04 % 41.52 % - % -
  YoY % 41.44% -30.90% 4.06% -63.74% 179.48% 0.00% -
  Horiz. % 103.08% 72.88% 105.47% 101.35% 279.48% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 71,029 57,429 48,511 43,952 41,638 39,705 36,306 11.82%
  YoY % 23.68% 18.38% 10.37% 5.56% 4.87% 9.36% -
  Horiz. % 195.64% 158.18% 133.62% 121.06% 114.68% 109.36% 100.00%
NOSH 263,071 261,044 255,322 258,541 260,238 264,705 259,333 0.24%
  YoY % 0.78% 2.24% -1.25% -0.65% -1.69% 2.07% -
  Horiz. % 101.44% 100.66% 98.45% 99.69% 100.35% 102.07% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.84 % 8.73 % 7.47 % 7.31 % 3.04 % 4.29 % 3.85 % 16.91%
  YoY % 12.71% 16.87% 2.19% 140.46% -29.14% 11.43% -
  Horiz. % 255.58% 226.75% 194.03% 189.87% 78.96% 111.43% 100.00%
ROE 19.43 % 18.56 % 15.09 % 13.88 % 5.46 % 7.80 % 6.31 % 20.60%
  YoY % 4.69% 23.00% 8.72% 154.21% -30.00% 23.61% -
  Horiz. % 307.92% 294.14% 239.14% 219.97% 86.53% 123.61% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.31 46.75 38.39 32.27 28.74 27.29 22.92 15.09%
  YoY % 14.03% 21.78% 18.96% 12.28% 5.31% 19.07% -
  Horiz. % 232.59% 203.97% 167.50% 140.79% 125.39% 119.07% 100.00%
EPS 5.25 4.08 2.87 2.36 0.87 1.17 0.88 34.64%
  YoY % 28.68% 42.16% 21.61% 171.26% -25.64% 32.95% -
  Horiz. % 596.59% 463.64% 326.14% 268.18% 98.86% 132.95% 100.00%
DPS 2.25 1.25 1.25 1.00 1.01 0.49 0.00 -
  YoY % 80.00% 0.00% 25.00% -0.99% 106.12% 0.00% -
  Horiz. % 459.18% 255.10% 255.10% 204.08% 206.12% 100.00% -
NAPS 0.2700 0.2200 0.1900 0.1700 0.1600 0.1500 0.1400 11.56%
  YoY % 22.73% 15.79% 11.76% 6.25% 6.67% 7.14% -
  Horiz. % 192.86% 157.14% 135.71% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.49 2.16 1.74 1.48 1.33 1.28 1.05 15.46%
  YoY % 15.28% 24.14% 17.57% 11.28% 3.91% 21.90% -
  Horiz. % 237.14% 205.71% 165.71% 140.95% 126.67% 121.90% 100.00%
EPS 0.24 0.19 0.13 0.11 0.04 0.05 0.04 34.76%
  YoY % 26.32% 46.15% 18.18% 175.00% -20.00% 25.00% -
  Horiz. % 600.00% 475.00% 325.00% 275.00% 100.00% 125.00% 100.00%
DPS 0.10 0.06 0.06 0.05 0.05 0.02 0.00 -
  YoY % 66.67% 0.00% 20.00% 0.00% 150.00% 0.00% -
  Horiz. % 500.00% 300.00% 300.00% 250.00% 250.00% 100.00% -
NAPS 0.0126 0.0102 0.0086 0.0078 0.0074 0.0070 0.0064 11.94%
  YoY % 23.53% 18.60% 10.26% 5.41% 5.71% 9.38% -
  Horiz. % 196.88% 159.38% 134.38% 121.88% 115.62% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.1700 1.3900 0.8500 0.6200 0.4100 0.7000 0.7000 -
P/RPS 5.95 2.97 2.21 1.92 1.43 2.57 3.05 11.77%
  YoY % 100.34% 34.39% 15.10% 34.27% -44.36% -15.74% -
  Horiz. % 195.08% 97.38% 72.46% 62.95% 46.89% 84.26% 100.00%
P/EPS 60.43 34.04 29.66 26.27 46.90 59.83 79.24 -4.41%
  YoY % 77.53% 14.77% 12.90% -43.99% -21.61% -24.50% -
  Horiz. % 76.26% 42.96% 37.43% 33.15% 59.19% 75.50% 100.00%
EY 1.65 2.94 3.37 3.81 2.13 1.67 1.26 4.59%
  YoY % -43.88% -12.76% -11.55% 78.87% 27.54% 32.54% -
  Horiz. % 130.95% 233.33% 267.46% 302.38% 169.05% 132.54% 100.00%
DY 0.71 0.90 1.47 1.61 2.47 0.69 0.00 -
  YoY % -21.11% -38.78% -8.70% -34.82% 257.97% 0.00% -
  Horiz. % 102.90% 130.43% 213.04% 233.33% 357.97% 100.00% -
P/NAPS 11.74 6.32 4.47 3.65 2.56 4.67 5.00 15.27%
  YoY % 85.76% 41.39% 22.47% 42.58% -45.18% -6.60% -
  Horiz. % 234.80% 126.40% 89.40% 73.00% 51.20% 93.40% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 -
Price 2.9700 1.4500 0.9800 0.6300 0.5500 0.7500 0.7100 -
P/RPS 5.57 3.10 2.55 1.95 1.91 2.75 3.10 10.25%
  YoY % 79.68% 21.57% 30.77% 2.09% -30.55% -11.29% -
  Horiz. % 179.68% 100.00% 82.26% 62.90% 61.61% 88.71% 100.00%
P/EPS 56.61 35.51 34.19 26.69 62.91 64.10 80.37 -5.67%
  YoY % 59.42% 3.86% 28.10% -57.57% -1.86% -20.24% -
  Horiz. % 70.44% 44.18% 42.54% 33.21% 78.28% 79.76% 100.00%
EY 1.77 2.82 2.92 3.75 1.59 1.56 1.24 6.10%
  YoY % -37.23% -3.42% -22.13% 135.85% 1.92% 25.81% -
  Horiz. % 142.74% 227.42% 235.48% 302.42% 128.23% 125.81% 100.00%
DY 0.76 0.86 1.28 1.59 1.84 0.65 0.00 -
  YoY % -11.63% -32.81% -19.50% -13.59% 183.08% 0.00% -
  Horiz. % 116.92% 132.31% 196.92% 244.62% 283.08% 100.00% -
P/NAPS 11.00 6.59 5.16 3.71 3.44 5.00 5.07 13.77%
  YoY % 66.92% 27.71% 39.08% 7.85% -31.20% -1.38% -
  Horiz. % 216.96% 129.98% 101.78% 73.18% 67.85% 98.62% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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