Highlights

[GDEX] YoY TTM Result on 2014-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     5.56%    YoY -     78.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 261,260 226,308 204,476 165,340 140,252 122,047 98,028 17.73%
  YoY % 15.44% 10.68% 23.67% 17.89% 14.92% 24.50% -
  Horiz. % 266.52% 230.86% 208.59% 168.67% 143.07% 124.50% 100.00%
PBT 44,175 42,623 32,864 24,779 19,489 14,937 10,324 27.39%
  YoY % 3.64% 29.70% 32.63% 27.14% 30.47% 44.68% -
  Horiz. % 427.89% 412.85% 318.33% 240.01% 188.77% 144.68% 100.00%
Tax -7,558 -6,363 -3,261 -94 -5,688 -4,277 -3,006 16.59%
  YoY % -18.78% -95.12% -3,369.15% 98.35% -32.99% -42.28% -
  Horiz. % 251.43% 211.68% 108.48% 3.13% 189.22% 142.28% 100.00%
NP 36,617 36,260 29,603 24,685 13,801 10,660 7,318 30.75%
  YoY % 0.98% 22.49% 19.92% 78.86% 29.47% 45.67% -
  Horiz. % 500.37% 495.49% 404.52% 337.32% 188.59% 145.67% 100.00%
NP to SH 36,617 36,260 29,603 24,685 13,801 10,660 7,318 30.75%
  YoY % 0.98% 22.49% 19.92% 78.86% 29.47% 45.67% -
  Horiz. % 500.37% 495.49% 404.52% 337.32% 188.59% 145.67% 100.00%
Tax Rate 17.11 % 14.93 % 9.92 % 0.38 % 29.19 % 28.63 % 29.12 % -8.47%
  YoY % 14.60% 50.50% 2,510.53% -98.70% 1.96% -1.68% -
  Horiz. % 58.76% 51.27% 34.07% 1.30% 100.24% 98.32% 100.00%
Total Cost 224,643 190,048 174,873 140,655 126,451 111,387 90,710 16.30%
  YoY % 18.20% 8.68% 24.33% 11.23% 13.52% 22.79% -
  Horiz. % 247.65% 209.51% 192.78% 155.06% 139.40% 122.79% 100.00%
Net Worth 446,098 398,430 147,999 0 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 0.00% 0.00% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 0.00% 146.42% 118.38% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 % 38.07 % 38.20 % 41.02 % 38.43 % 42.80 % 30.26 % 43.79 % -2.30%
  YoY % -0.34% -6.87% 6.74% -10.21% 41.44% -30.90% -
  Horiz. % 86.94% 87.23% 93.67% 87.76% 97.74% 69.10% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 446,098 398,430 147,999 0 71,029 57,429 48,511 44.69%
  YoY % 11.96% 169.21% 0.00% 0.00% 23.68% 18.38% -
  Horiz. % 919.58% 821.32% 305.08% 0.00% 146.42% 118.38% 100.00%
NOSH 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 255,322 67.11%
  YoY % 305.87% 11.40% 46.03% 221.04% 0.78% 2.24% -
  Horiz. % 2,184.00% 538.10% 483.05% 330.79% 103.03% 102.24% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 14.02 % 16.02 % 14.48 % 14.93 % 9.84 % 8.73 % 7.47 % 11.05%
  YoY % -12.48% 10.64% -3.01% 51.73% 12.71% 16.87% -
  Horiz. % 187.68% 214.46% 193.84% 199.87% 131.73% 116.87% 100.00%
ROE 8.21 % 9.10 % 20.00 % - % 19.43 % 18.56 % 15.09 % -9.64%
  YoY % -9.78% -54.50% 0.00% 0.00% 4.69% 23.00% -
  Horiz. % 54.41% 60.30% 132.54% 0.00% 128.76% 123.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.69 16.47 16.58 19.58 53.31 46.75 38.39 -29.54%
  YoY % -71.52% -0.66% -15.32% -63.27% 14.03% 21.78% -
  Horiz. % 12.22% 42.90% 43.19% 51.00% 138.86% 121.78% 100.00%
EPS 0.66 2.64 2.40 2.92 5.25 4.08 2.87 -21.71%
  YoY % -75.00% 10.00% -17.81% -44.38% 28.68% 42.16% -
  Horiz. % 23.00% 91.99% 83.62% 101.74% 182.93% 142.16% 100.00%
DPS 0.25 1.01 0.98 1.12 2.25 1.25 1.25 -23.51%
  YoY % -75.25% 3.06% -12.50% -50.22% 80.00% 0.00% -
  Horiz. % 20.00% 80.80% 78.40% 89.60% 180.00% 100.00% 100.00%
NAPS 0.0800 0.2900 0.1200 0.0000 0.2700 0.2200 0.1900 -13.41%
  YoY % -72.41% 141.67% 0.00% 0.00% 22.73% 15.79% -
  Horiz. % 42.11% 152.63% 63.16% 0.00% 142.11% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.63 4.01 3.62 2.93 2.49 2.16 1.74 17.70%
  YoY % 15.46% 10.77% 23.55% 17.67% 15.28% 24.14% -
  Horiz. % 266.09% 230.46% 208.05% 168.39% 143.10% 124.14% 100.00%
EPS 0.65 0.64 0.52 0.44 0.24 0.19 0.13 30.73%
  YoY % 1.56% 23.08% 18.18% 83.33% 26.32% 46.15% -
  Horiz. % 500.00% 492.31% 400.00% 338.46% 184.62% 146.15% 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 0.0706 0.0262 0.0000 0.0126 0.0102 0.0086 44.70%
  YoY % 12.04% 169.47% 0.00% 0.00% 23.53% 18.60% -
  Horiz. % 919.77% 820.93% 304.65% 0.00% 146.51% 118.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.6350 1.7400 1.1300 2.0300 3.1700 1.3900 0.8500 -
P/RPS 13.55 10.56 6.82 10.37 5.95 2.97 2.21 35.25%
  YoY % 28.31% 54.84% -34.23% 74.29% 100.34% 34.39% -
  Horiz. % 613.12% 477.83% 308.60% 469.23% 269.23% 134.39% 100.00%
P/EPS 96.70 65.93 47.08 69.45 60.43 34.04 29.66 21.75%
  YoY % 46.67% 40.04% -32.21% 14.93% 77.53% 14.77% -
  Horiz. % 326.03% 222.29% 158.73% 234.15% 203.74% 114.77% 100.00%
EY 1.03 1.52 2.12 1.44 1.65 2.94 3.37 -17.91%
  YoY % -32.24% -28.30% 47.22% -12.73% -43.88% -12.76% -
  Horiz. % 30.56% 45.10% 62.91% 42.73% 48.96% 87.24% 100.00%
DY 0.39 0.58 0.87 0.55 0.71 0.90 1.47 -19.82%
  YoY % -32.76% -33.33% 58.18% -22.54% -21.11% -38.78% -
  Horiz. % 26.53% 39.46% 59.18% 37.41% 48.30% 61.22% 100.00%
P/NAPS 7.94 6.00 9.42 0.00 11.74 6.32 4.47 10.04%
  YoY % 32.33% -36.31% 0.00% 0.00% 85.76% 41.39% -
  Horiz. % 177.63% 134.23% 210.74% 0.00% 262.64% 141.39% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 -
Price 0.6300 1.6900 1.5600 2.1200 2.9700 1.4500 0.9800 -
P/RPS 13.45 10.26 9.41 10.83 5.57 3.10 2.55 31.90%
  YoY % 31.09% 9.03% -13.11% 94.43% 79.68% 21.57% -
  Horiz. % 527.45% 402.35% 369.02% 424.71% 218.43% 121.57% 100.00%
P/EPS 95.94 64.03 64.99 72.53 56.61 35.51 34.19 18.74%
  YoY % 49.84% -1.48% -10.40% 28.12% 59.42% 3.86% -
  Horiz. % 280.61% 187.28% 190.08% 212.14% 165.57% 103.86% 100.00%
EY 1.04 1.56 1.54 1.38 1.77 2.82 2.92 -15.79%
  YoY % -33.33% 1.30% 11.59% -22.03% -37.23% -3.42% -
  Horiz. % 35.62% 53.42% 52.74% 47.26% 60.62% 96.58% 100.00%
DY 0.40 0.60 0.63 0.53 0.76 0.86 1.28 -17.61%
  YoY % -33.33% -4.76% 18.87% -30.26% -11.63% -32.81% -
  Horiz. % 31.25% 46.88% 49.22% 41.41% 59.38% 67.19% 100.00%
P/NAPS 7.88 5.83 13.00 0.00 11.00 6.59 5.16 7.30%
  YoY % 35.16% -55.15% 0.00% 0.00% 66.92% 27.71% -
  Horiz. % 152.71% 112.98% 251.94% 0.00% 213.18% 127.71% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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