Highlights

[GDEX] YoY TTM Result on 2018-09-30 [#1]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -6.02%    YoY -     -39.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 326,107 298,730 261,260 226,308 204,476 165,340 140,252 15.09%
  YoY % 9.16% 14.34% 15.44% 10.68% 23.67% 17.89% -
  Horiz. % 232.52% 213.00% 186.28% 161.36% 145.79% 117.89% 100.00%
PBT 29,667 44,648 44,175 42,623 32,864 24,779 19,489 7.25%
  YoY % -33.55% 1.07% 3.64% 29.70% 32.63% 27.14% -
  Horiz. % 152.22% 229.09% 226.67% 218.70% 168.63% 127.14% 100.00%
Tax 1,092 -22,443 -7,558 -6,363 -3,261 -94 -5,688 -
  YoY % 104.87% -196.94% -18.78% -95.12% -3,369.15% 98.35% -
  Horiz. % -19.20% 394.57% 132.88% 111.87% 57.33% 1.65% 100.00%
NP 30,759 22,205 36,617 36,260 29,603 24,685 13,801 14.28%
  YoY % 38.52% -39.36% 0.98% 22.49% 19.92% 78.86% -
  Horiz. % 222.88% 160.89% 265.32% 262.73% 214.50% 178.86% 100.00%
NP to SH 30,759 22,205 36,617 36,260 29,603 24,685 13,801 14.28%
  YoY % 38.52% -39.36% 0.98% 22.49% 19.92% 78.86% -
  Horiz. % 222.88% 160.89% 265.32% 262.73% 214.50% 178.86% 100.00%
Tax Rate -3.68 % 50.27 % 17.11 % 14.93 % 9.92 % 0.38 % 29.19 % -
  YoY % -107.32% 193.80% 14.60% 50.50% 2,510.53% -98.70% -
  Horiz. % -12.61% 172.22% 58.62% 51.15% 33.98% 1.30% 100.00%
Total Cost 295,348 276,525 224,643 190,048 174,873 140,655 126,451 15.18%
  YoY % 6.81% 23.10% 18.20% 8.68% 24.33% 11.23% -
  Horiz. % 233.57% 218.68% 177.65% 150.29% 138.29% 111.23% 100.00%
Net Worth 507,724 454,754 446,098 398,430 147,999 0 71,029 38.77%
  YoY % 11.65% 1.94% 11.96% 169.21% 0.00% 0.00% -
  Horiz. % 714.81% 640.23% 628.05% 560.94% 208.36% 0.00% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 13,581 11,172 13,940 13,850 12,143 9,485 5,906 14.88%
  YoY % 21.56% -19.86% 0.65% 14.05% 28.02% 60.59% -
  Horiz. % 229.94% 189.15% 236.02% 234.48% 205.59% 160.59% 100.00%
Div Payout % 44.15 % 50.32 % 38.07 % 38.20 % 41.02 % 38.43 % 42.80 % 0.52%
  YoY % -12.26% 32.18% -0.34% -6.87% 6.74% -10.21% -
  Horiz. % 103.15% 117.57% 88.95% 89.25% 95.84% 89.79% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 507,724 454,754 446,098 398,430 147,999 0 71,029 38.77%
  YoY % 11.65% 1.94% 11.96% 169.21% 0.00% 0.00% -
  Horiz. % 714.81% 640.23% 628.05% 560.94% 208.36% 0.00% 100.00%
NOSH 5,641,388 5,684,429 5,576,236 1,373,898 1,233,333 844,576 263,071 66.64%
  YoY % -0.76% 1.94% 305.87% 11.40% 46.03% 221.04% -
  Horiz. % 2,144.43% 2,160.79% 2,119.67% 522.25% 468.82% 321.04% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.43 % 7.43 % 14.02 % 16.02 % 14.48 % 14.93 % 9.84 % -0.71%
  YoY % 26.92% -47.00% -12.48% 10.64% -3.01% 51.73% -
  Horiz. % 95.83% 75.51% 142.48% 162.80% 147.15% 151.73% 100.00%
ROE 6.06 % 4.88 % 8.21 % 9.10 % 20.00 % - % 19.43 % -17.64%
  YoY % 24.18% -40.56% -9.78% -54.50% 0.00% 0.00% -
  Horiz. % 31.19% 25.12% 42.25% 46.83% 102.93% 0.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.78 5.26 4.69 16.47 16.58 19.58 53.31 -30.93%
  YoY % 9.89% 12.15% -71.52% -0.66% -15.32% -63.27% -
  Horiz. % 10.84% 9.87% 8.80% 30.89% 31.10% 36.73% 100.00%
EPS 0.55 0.39 0.66 2.64 2.40 2.92 5.25 -31.33%
  YoY % 41.03% -40.91% -75.00% 10.00% -17.81% -44.38% -
  Horiz. % 10.48% 7.43% 12.57% 50.29% 45.71% 55.62% 100.00%
DPS 0.24 0.20 0.25 1.01 0.98 1.12 2.25 -31.12%
  YoY % 20.00% -20.00% -75.25% 3.06% -12.50% -50.22% -
  Horiz. % 10.67% 8.89% 11.11% 44.89% 43.56% 49.78% 100.00%
NAPS 0.0900 0.0800 0.0800 0.2900 0.1200 0.0000 0.2700 -16.72%
  YoY % 12.50% 0.00% -72.41% 141.67% 0.00% 0.00% -
  Horiz. % 33.33% 29.63% 29.63% 107.41% 44.44% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.78 5.30 4.63 4.01 3.62 2.93 2.49 15.06%
  YoY % 9.06% 14.47% 15.46% 10.77% 23.55% 17.67% -
  Horiz. % 232.13% 212.85% 185.94% 161.04% 145.38% 117.67% 100.00%
EPS 0.55 0.39 0.65 0.64 0.52 0.44 0.24 14.81%
  YoY % 41.03% -40.00% 1.56% 23.08% 18.18% 83.33% -
  Horiz. % 229.17% 162.50% 270.83% 266.67% 216.67% 183.33% 100.00%
DPS 0.24 0.20 0.25 0.25 0.22 0.17 0.10 15.70%
  YoY % 20.00% -20.00% 0.00% 13.64% 29.41% 70.00% -
  Horiz. % 240.00% 200.00% 250.00% 250.00% 220.00% 170.00% 100.00%
NAPS 0.0900 0.0806 0.0791 0.0706 0.0262 0.0000 0.0126 38.75%
  YoY % 11.66% 1.90% 12.04% 169.47% 0.00% 0.00% -
  Horiz. % 714.29% 639.68% 627.78% 560.32% 207.94% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2850 0.4200 0.6350 1.7400 1.1300 2.0300 3.1700 -
P/RPS 4.93 7.99 13.55 10.56 6.82 10.37 5.95 -3.08%
  YoY % -38.30% -41.03% 28.31% 54.84% -34.23% 74.29% -
  Horiz. % 82.86% 134.29% 227.73% 177.48% 114.62% 174.29% 100.00%
P/EPS 52.27 107.52 96.70 65.93 47.08 69.45 60.43 -2.39%
  YoY % -51.39% 11.19% 46.67% 40.04% -32.21% 14.93% -
  Horiz. % 86.50% 177.92% 160.02% 109.10% 77.91% 114.93% 100.00%
EY 1.91 0.93 1.03 1.52 2.12 1.44 1.65 2.47%
  YoY % 105.38% -9.71% -32.24% -28.30% 47.22% -12.73% -
  Horiz. % 115.76% 56.36% 62.42% 92.12% 128.48% 87.27% 100.00%
DY 0.84 0.48 0.39 0.58 0.87 0.55 0.71 2.84%
  YoY % 75.00% 23.08% -32.76% -33.33% 58.18% -22.54% -
  Horiz. % 118.31% 67.61% 54.93% 81.69% 122.54% 77.46% 100.00%
P/NAPS 3.17 5.25 7.94 6.00 9.42 0.00 11.74 -19.60%
  YoY % -39.62% -33.88% 32.33% -36.31% 0.00% 0.00% -
  Horiz. % 27.00% 44.72% 67.63% 51.11% 80.24% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 -
Price 0.2850 0.3000 0.6300 1.6900 1.5600 2.1200 2.9700 -
P/RPS 4.93 5.71 13.45 10.26 9.41 10.83 5.57 -2.01%
  YoY % -13.66% -57.55% 31.09% 9.03% -13.11% 94.43% -
  Horiz. % 88.51% 102.51% 241.47% 184.20% 168.94% 194.43% 100.00%
P/EPS 52.27 76.80 95.94 64.03 64.99 72.53 56.61 -1.32%
  YoY % -31.94% -19.95% 49.84% -1.48% -10.40% 28.12% -
  Horiz. % 92.33% 135.67% 169.48% 113.11% 114.80% 128.12% 100.00%
EY 1.91 1.30 1.04 1.56 1.54 1.38 1.77 1.28%
  YoY % 46.92% 25.00% -33.33% 1.30% 11.59% -22.03% -
  Horiz. % 107.91% 73.45% 58.76% 88.14% 87.01% 77.97% 100.00%
DY 0.84 0.67 0.40 0.60 0.63 0.53 0.76 1.68%
  YoY % 25.37% 67.50% -33.33% -4.76% 18.87% -30.26% -
  Horiz. % 110.53% 88.16% 52.63% 78.95% 82.89% 69.74% 100.00%
P/NAPS 3.17 3.75 7.88 5.83 13.00 0.00 11.00 -18.72%
  YoY % -15.47% -52.41% 35.16% -55.15% 0.00% 0.00% -
  Horiz. % 28.82% 34.09% 71.64% 53.00% 118.18% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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