Highlights

[GDEX] YoY TTM Result on 2013-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     38.11%    YoY -     58.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 236,972 209,863 175,134 146,312 126,424 104,563 86,537 18.26%
  YoY % 12.92% 19.83% 19.70% 15.73% 20.91% 20.83% -
  Horiz. % 273.84% 242.51% 202.38% 169.07% 146.09% 120.83% 100.00%
PBT 44,244 34,097 26,222 21,162 16,888 11,161 8,799 30.86%
  YoY % 29.76% 30.03% 23.91% 25.31% 51.31% 26.84% -
  Horiz. % 502.83% 387.51% 298.01% 240.50% 191.93% 126.84% 100.00%
Tax -6,589 -3,901 -3,048 -2,102 -4,871 -3,353 -2,339 18.82%
  YoY % -68.91% -27.99% -45.00% 56.85% -45.27% -43.35% -
  Horiz. % 281.70% 166.78% 130.31% 89.87% 208.25% 143.35% 100.00%
NP 37,655 30,196 23,174 19,060 12,017 7,808 6,460 34.12%
  YoY % 24.70% 30.30% 21.58% 58.61% 53.91% 20.87% -
  Horiz. % 582.89% 467.43% 358.73% 295.05% 186.02% 120.87% 100.00%
NP to SH 37,655 30,196 23,174 19,060 12,017 7,808 6,460 34.12%
  YoY % 24.70% 30.30% 21.58% 58.61% 53.91% 20.87% -
  Horiz. % 582.89% 467.43% 358.73% 295.05% 186.02% 120.87% 100.00%
Tax Rate 14.89 % 11.44 % 11.62 % 9.93 % 28.84 % 30.04 % 26.58 % -9.20%
  YoY % 30.16% -1.55% 17.02% -65.57% -3.99% 13.02% -
  Horiz. % 56.02% 43.04% 43.72% 37.36% 108.50% 113.02% 100.00%
Total Cost 199,317 179,667 151,960 127,252 114,407 96,755 80,077 16.40%
  YoY % 10.94% 18.23% 19.42% 11.23% 18.24% 20.83% -
  Horiz. % 248.91% 224.37% 189.77% 158.91% 142.87% 120.83% 100.00%
Net Worth 398,165 161,034 0 80,759 57,716 51,365 43,606 44.52%
  YoY % 147.25% 0.00% 0.00% 39.92% 12.36% 17.79% -
  Horiz. % 913.09% 369.29% 0.00% 185.20% 132.36% 117.79% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,850 12,143 9,485 5,906 3,225 3,204 2,567 32.39%
  YoY % 14.05% 28.02% 60.59% 83.10% 0.67% 24.80% -
  Horiz. % 539.37% 472.91% 369.40% 230.02% 125.63% 124.80% 100.00%
Div Payout % 36.78 % 40.22 % 40.93 % 30.99 % 26.84 % 41.04 % 39.75 % -1.28%
  YoY % -8.55% -1.73% 32.07% 15.46% -34.60% 3.25% -
  Horiz. % 92.53% 101.18% 102.97% 77.96% 67.52% 103.25% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 398,165 161,034 0 80,759 57,716 51,365 43,606 44.52%
  YoY % 147.25% 0.00% 0.00% 39.92% 12.36% 17.79% -
  Horiz. % 913.09% 369.29% 0.00% 185.20% 132.36% 117.79% 100.00%
NOSH 1,372,985 1,238,730 858,452 807,592 262,348 256,829 256,507 32.23%
  YoY % 10.84% 44.30% 6.30% 207.83% 2.15% 0.13% -
  Horiz. % 535.26% 482.92% 334.67% 314.84% 102.28% 100.13% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.89 % 14.39 % 13.23 % 13.03 % 9.51 % 7.47 % 7.47 % 13.39%
  YoY % 10.42% 8.77% 1.53% 37.01% 27.31% 0.00% -
  Horiz. % 212.72% 192.64% 177.11% 174.43% 127.31% 100.00% 100.00%
ROE 9.46 % 18.75 % - % 23.60 % 20.82 % 15.20 % 14.81 % -7.19%
  YoY % -49.55% 0.00% 0.00% 13.35% 36.97% 2.63% -
  Horiz. % 63.88% 126.60% 0.00% 159.35% 140.58% 102.63% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.26 16.94 20.40 18.12 48.19 40.71 33.74 -10.56%
  YoY % 1.89% -16.96% 12.58% -62.40% 18.37% 20.66% -
  Horiz. % 51.16% 50.21% 60.46% 53.70% 142.83% 120.66% 100.00%
EPS 2.74 2.44 2.70 2.36 4.58 3.04 2.52 1.40%
  YoY % 12.30% -9.63% 14.41% -48.47% 50.66% 20.63% -
  Horiz. % 108.73% 96.83% 107.14% 93.65% 181.75% 120.63% 100.00%
DPS 1.01 0.98 1.10 0.73 1.25 1.25 1.00 0.17%
  YoY % 3.06% -10.91% 50.68% -41.60% 0.00% 25.00% -
  Horiz. % 101.00% 98.00% 110.00% 73.00% 125.00% 125.00% 100.00%
NAPS 0.2900 0.1300 0.0000 0.1000 0.2200 0.2000 0.1700 9.30%
  YoY % 123.08% 0.00% 0.00% -54.55% 10.00% 17.65% -
  Horiz. % 170.59% 76.47% 0.00% 58.82% 129.41% 117.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.20 3.72 3.10 2.59 2.24 1.85 1.53 18.31%
  YoY % 12.90% 20.00% 19.69% 15.62% 21.08% 20.92% -
  Horiz. % 274.51% 243.14% 202.61% 169.28% 146.41% 120.92% 100.00%
EPS 0.67 0.54 0.41 0.34 0.21 0.14 0.11 35.10%
  YoY % 24.07% 31.71% 20.59% 61.90% 50.00% 27.27% -
  Horiz. % 609.09% 490.91% 372.73% 309.09% 190.91% 127.27% 100.00%
DPS 0.25 0.22 0.17 0.10 0.06 0.06 0.05 30.73%
  YoY % 13.64% 29.41% 70.00% 66.67% 0.00% 20.00% -
  Horiz. % 500.00% 440.00% 340.00% 200.00% 120.00% 120.00% 100.00%
NAPS 0.0706 0.0285 0.0000 0.0143 0.0102 0.0091 0.0077 44.62%
  YoY % 147.72% 0.00% 0.00% 40.20% 12.09% 18.18% -
  Horiz. % 916.88% 370.13% 0.00% 185.71% 132.47% 118.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.6900 1.7300 2.1000 1.1500 1.6000 0.9900 0.5900 -
P/RPS 9.79 10.21 10.29 6.35 3.32 2.43 1.75 33.20%
  YoY % -4.11% -0.78% 62.05% 91.27% 36.63% 38.86% -
  Horiz. % 559.43% 583.43% 588.00% 362.86% 189.71% 138.86% 100.00%
P/EPS 61.62 70.97 77.79 48.73 34.93 32.56 23.43 17.47%
  YoY % -13.17% -8.77% 59.63% 39.51% 7.28% 38.97% -
  Horiz. % 263.00% 302.90% 332.01% 207.98% 149.08% 138.97% 100.00%
EY 1.62 1.41 1.29 2.05 2.86 3.07 4.27 -14.90%
  YoY % 14.89% 9.30% -37.07% -28.32% -6.84% -28.10% -
  Horiz. % 37.94% 33.02% 30.21% 48.01% 66.98% 71.90% 100.00%
DY 0.60 0.57 0.53 0.64 0.78 1.26 1.69 -15.84%
  YoY % 5.26% 7.55% -17.19% -17.95% -38.10% -25.44% -
  Horiz. % 35.50% 33.73% 31.36% 37.87% 46.15% 74.56% 100.00%
P/NAPS 5.83 13.31 0.00 11.50 7.27 4.95 3.47 9.02%
  YoY % -56.20% 0.00% 0.00% 58.18% 46.87% 42.65% -
  Horiz. % 168.01% 383.57% 0.00% 331.41% 209.51% 142.65% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 -
Price 1.5900 1.6600 1.6100 1.6400 1.6500 1.0600 0.7200 -
P/RPS 9.21 9.80 7.89 9.05 3.42 2.60 2.13 27.61%
  YoY % -6.02% 24.21% -12.82% 164.62% 31.54% 22.07% -
  Horiz. % 432.39% 460.09% 370.42% 424.88% 160.56% 122.07% 100.00%
P/EPS 57.97 68.10 59.64 69.49 36.02 34.87 28.59 12.49%
  YoY % -14.88% 14.19% -14.17% 92.92% 3.30% 21.97% -
  Horiz. % 202.76% 238.20% 208.60% 243.06% 125.99% 121.97% 100.00%
EY 1.72 1.47 1.68 1.44 2.78 2.87 3.50 -11.16%
  YoY % 17.01% -12.50% 16.67% -48.20% -3.14% -18.00% -
  Horiz. % 49.14% 42.00% 48.00% 41.14% 79.43% 82.00% 100.00%
DY 0.63 0.59 0.69 0.45 0.76 1.18 1.39 -12.35%
  YoY % 6.78% -14.49% 53.33% -40.79% -35.59% -15.11% -
  Horiz. % 45.32% 42.45% 49.64% 32.37% 54.68% 84.89% 100.00%
P/NAPS 5.48 12.77 0.00 16.40 7.50 5.30 4.24 4.36%
  YoY % -57.09% 0.00% 0.00% 118.67% 41.51% 25.00% -
  Horiz. % 129.25% 301.18% 0.00% 386.79% 176.89% 125.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS