Highlights

[GDEX] YoY TTM Result on 2012-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     21.90%    YoY -     45.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 204,476 165,340 140,252 122,047 98,028 83,424 74,796 18.24%
  YoY % 23.67% 17.89% 14.92% 24.50% 17.51% 11.54% -
  Horiz. % 273.38% 221.05% 187.51% 163.17% 131.06% 111.54% 100.00%
PBT 32,864 24,779 19,489 14,937 10,324 8,454 3,846 42.96%
  YoY % 32.63% 27.14% 30.47% 44.68% 22.12% 119.81% -
  Horiz. % 854.50% 644.28% 506.73% 388.38% 268.43% 219.81% 100.00%
Tax -3,261 -94 -5,688 -4,277 -3,006 -2,352 -1,571 12.94%
  YoY % -3,369.15% 98.35% -32.99% -42.28% -27.81% -49.71% -
  Horiz. % 207.57% 5.98% 362.06% 272.25% 191.34% 149.71% 100.00%
NP 29,603 24,685 13,801 10,660 7,318 6,102 2,275 53.33%
  YoY % 19.92% 78.86% 29.47% 45.67% 19.93% 168.22% -
  Horiz. % 1,301.23% 1,085.05% 606.64% 468.57% 321.67% 268.22% 100.00%
NP to SH 29,603 24,685 13,801 10,660 7,318 6,102 2,275 53.33%
  YoY % 19.92% 78.86% 29.47% 45.67% 19.93% 168.22% -
  Horiz. % 1,301.23% 1,085.05% 606.64% 468.57% 321.67% 268.22% 100.00%
Tax Rate 9.92 % 0.38 % 29.19 % 28.63 % 29.12 % 27.82 % 40.85 % -21.00%
  YoY % 2,510.53% -98.70% 1.96% -1.68% 4.67% -31.90% -
  Horiz. % 24.28% 0.93% 71.46% 70.09% 71.29% 68.10% 100.00%
Total Cost 174,873 140,655 126,451 111,387 90,710 77,322 72,521 15.79%
  YoY % 24.33% 11.23% 13.52% 22.79% 17.31% 6.62% -
  Horiz. % 241.13% 193.95% 174.36% 153.59% 125.08% 106.62% 100.00%
Net Worth 147,999 0 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 0.00% 0.00% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 0.00% 170.59% 137.93% 116.51% 105.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,143 9,485 5,906 3,225 3,204 2,567 2,639 28.95%
  YoY % 28.02% 60.59% 83.10% 0.67% 24.80% -2.73% -
  Horiz. % 459.98% 359.30% 223.74% 122.19% 121.38% 97.27% 100.00%
Div Payout % 41.02 % 38.43 % 42.80 % 30.26 % 43.79 % 42.08 % 116.04 % -15.91%
  YoY % 6.74% -10.21% 41.44% -30.90% 4.06% -63.74% -
  Horiz. % 35.35% 33.12% 36.88% 26.08% 37.74% 36.26% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 147,999 0 71,029 57,429 48,511 43,952 41,638 23.52%
  YoY % 0.00% 0.00% 23.68% 18.38% 10.37% 5.56% -
  Horiz. % 355.44% 0.00% 170.59% 137.93% 116.51% 105.56% 100.00%
NOSH 1,233,333 844,576 263,071 261,044 255,322 258,541 260,238 29.59%
  YoY % 46.03% 221.04% 0.78% 2.24% -1.25% -0.65% -
  Horiz. % 473.92% 324.54% 101.09% 100.31% 98.11% 99.35% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.48 % 14.93 % 9.84 % 8.73 % 7.47 % 7.31 % 3.04 % 29.70%
  YoY % -3.01% 51.73% 12.71% 16.87% 2.19% 140.46% -
  Horiz. % 476.32% 491.12% 323.68% 287.17% 245.72% 240.46% 100.00%
ROE 20.00 % - % 19.43 % 18.56 % 15.09 % 13.88 % 5.46 % 24.15%
  YoY % 0.00% 0.00% 4.69% 23.00% 8.72% 154.21% -
  Horiz. % 366.30% 0.00% 355.86% 339.93% 276.37% 254.21% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.58 19.58 53.31 46.75 38.39 32.27 28.74 -8.76%
  YoY % -15.32% -63.27% 14.03% 21.78% 18.96% 12.28% -
  Horiz. % 57.69% 68.13% 185.49% 162.67% 133.58% 112.28% 100.00%
EPS 2.40 2.92 5.25 4.08 2.87 2.36 0.87 18.42%
  YoY % -17.81% -44.38% 28.68% 42.16% 21.61% 171.26% -
  Horiz. % 275.86% 335.63% 603.45% 468.97% 329.89% 271.26% 100.00%
DPS 0.98 1.12 2.25 1.25 1.25 1.00 1.01 -0.50%
  YoY % -12.50% -50.22% 80.00% 0.00% 25.00% -0.99% -
  Horiz. % 97.03% 110.89% 222.77% 123.76% 123.76% 99.01% 100.00%
NAPS 0.1200 0.0000 0.2700 0.2200 0.1900 0.1700 0.1600 -4.68%
  YoY % 0.00% 0.00% 22.73% 15.79% 11.76% 6.25% -
  Horiz. % 75.00% 0.00% 168.75% 137.50% 118.75% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.62 2.93 2.49 2.16 1.74 1.48 1.33 18.15%
  YoY % 23.55% 17.67% 15.28% 24.14% 17.57% 11.28% -
  Horiz. % 272.18% 220.30% 187.22% 162.41% 130.83% 111.28% 100.00%
EPS 0.52 0.44 0.24 0.19 0.13 0.11 0.04 53.31%
  YoY % 18.18% 83.33% 26.32% 46.15% 18.18% 175.00% -
  Horiz. % 1,300.00% 1,100.00% 600.00% 475.00% 325.00% 275.00% 100.00%
DPS 0.22 0.17 0.10 0.06 0.06 0.05 0.05 28.00%
  YoY % 29.41% 70.00% 66.67% 0.00% 20.00% 0.00% -
  Horiz. % 440.00% 340.00% 200.00% 120.00% 120.00% 100.00% 100.00%
NAPS 0.0262 0.0000 0.0126 0.0102 0.0086 0.0078 0.0074 23.44%
  YoY % 0.00% 0.00% 23.53% 18.60% 10.26% 5.41% -
  Horiz. % 354.05% 0.00% 170.27% 137.84% 116.22% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1300 2.0300 3.1700 1.3900 0.8500 0.6200 0.4100 -
P/RPS 6.82 10.37 5.95 2.97 2.21 1.92 1.43 29.72%
  YoY % -34.23% 74.29% 100.34% 34.39% 15.10% 34.27% -
  Horiz. % 476.92% 725.17% 416.08% 207.69% 154.55% 134.27% 100.00%
P/EPS 47.08 69.45 60.43 34.04 29.66 26.27 46.90 0.06%
  YoY % -32.21% 14.93% 77.53% 14.77% 12.90% -43.99% -
  Horiz. % 100.38% 148.08% 128.85% 72.58% 63.24% 56.01% 100.00%
EY 2.12 1.44 1.65 2.94 3.37 3.81 2.13 -0.08%
  YoY % 47.22% -12.73% -43.88% -12.76% -11.55% 78.87% -
  Horiz. % 99.53% 67.61% 77.46% 138.03% 158.22% 178.87% 100.00%
DY 0.87 0.55 0.71 0.90 1.47 1.61 2.47 -15.96%
  YoY % 58.18% -22.54% -21.11% -38.78% -8.70% -34.82% -
  Horiz. % 35.22% 22.27% 28.74% 36.44% 59.51% 65.18% 100.00%
P/NAPS 9.42 0.00 11.74 6.32 4.47 3.65 2.56 24.24%
  YoY % 0.00% 0.00% 85.76% 41.39% 22.47% 42.58% -
  Horiz. % 367.97% 0.00% 458.59% 246.88% 174.61% 142.58% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 -
Price 1.5600 2.1200 2.9700 1.4500 0.9800 0.6300 0.5500 -
P/RPS 9.41 10.83 5.57 3.10 2.55 1.95 1.91 30.43%
  YoY % -13.11% 94.43% 79.68% 21.57% 30.77% 2.09% -
  Horiz. % 492.67% 567.02% 291.62% 162.30% 133.51% 102.09% 100.00%
P/EPS 64.99 72.53 56.61 35.51 34.19 26.69 62.91 0.54%
  YoY % -10.40% 28.12% 59.42% 3.86% 28.10% -57.57% -
  Horiz. % 103.31% 115.29% 89.99% 56.45% 54.35% 42.43% 100.00%
EY 1.54 1.38 1.77 2.82 2.92 3.75 1.59 -0.53%
  YoY % 11.59% -22.03% -37.23% -3.42% -22.13% 135.85% -
  Horiz. % 96.86% 86.79% 111.32% 177.36% 183.65% 235.85% 100.00%
DY 0.63 0.53 0.76 0.86 1.28 1.59 1.84 -16.35%
  YoY % 18.87% -30.26% -11.63% -32.81% -19.50% -13.59% -
  Horiz. % 34.24% 28.80% 41.30% 46.74% 69.57% 86.41% 100.00%
P/NAPS 13.00 0.00 11.00 6.59 5.16 3.71 3.44 24.79%
  YoY % 0.00% 0.00% 66.92% 27.71% 39.08% 7.85% -
  Horiz. % 377.91% 0.00% 319.77% 191.57% 150.00% 107.85% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

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