[GDEX] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 9.11%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 291,504 290,452 275,068 250,510 247,524 248,332 232,068 16.43%
PBT 40,714 42,688 37,284 44,474 39,792 40,960 38,480 3.83%
Tax -17,908 -13,722 -5,708 -7,645 -6,037 -6,350 -6,056 106.15%
NP 22,806 28,966 31,576 36,829 33,754 34,610 32,424 -20.92%
-
NP to SH 22,806 28,966 31,576 36,829 33,754 34,610 32,424 -20.92%
-
Tax Rate 43.98% 32.14% 15.31% 17.19% 15.17% 15.50% 15.74% -
Total Cost 268,697 261,486 243,492 213,681 213,769 213,722 199,644 21.92%
-
Net Worth 447,332 446,098 446,098 446,098 416,624 401,475 398,430 8.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 13,940 - - - -
Div Payout % - - - 37.85% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 447,332 446,098 446,098 446,098 416,624 401,475 398,430 8.03%
NOSH 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 1,384,400 1,373,898 155.46%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.82% 9.97% 11.48% 14.70% 13.64% 13.94% 13.97% -
ROE 5.10% 6.49% 7.08% 8.26% 8.10% 8.62% 8.14% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.21 5.21 4.93 4.49 17.82 17.94 16.89 -54.37%
EPS 0.41 0.52 0.56 0.66 2.44 2.50 2.36 -68.89%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.30 0.29 0.29 -57.65%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.08 5.06 4.80 4.37 4.32 4.33 4.05 16.32%
EPS 0.40 0.51 0.55 0.64 0.59 0.60 0.57 -21.04%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.078 0.0778 0.0778 0.0778 0.0726 0.07 0.0695 8.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.525 0.605 0.635 0.625 2.05 1.69 1.74 -
P/RPS 10.07 11.62 12.87 13.91 11.50 9.42 10.30 -1.49%
P/EPS 128.72 116.47 112.14 94.63 84.34 67.60 73.73 45.03%
EY 0.78 0.86 0.89 1.06 1.19 1.48 1.36 -30.99%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 6.56 7.56 7.94 7.81 6.83 5.83 6.00 6.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 -
Price 0.525 0.62 0.63 0.68 3.03 1.59 1.69 -
P/RPS 10.07 11.90 12.77 15.14 17.00 8.86 10.01 0.39%
P/EPS 128.72 119.36 111.26 102.96 124.66 63.60 71.61 47.88%
EY 0.78 0.84 0.90 0.97 0.80 1.57 1.40 -32.31%
DY 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 6.56 7.75 7.88 8.50 10.10 5.48 5.83 8.19%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment