[GDEX] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 4.88%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 132,500 128,024 116,322 113,222 112,296 105,124 93,071 26.41%
PBT 19,542 19,524 12,253 10,742 10,272 8,792 9,865 57.40%
Tax -5,620 -5,532 -3,509 -3,006 -2,896 -2,460 -2,882 55.76%
NP 13,922 13,992 8,744 7,736 7,376 6,332 6,983 58.07%
-
NP to SH 13,922 13,992 8,744 7,736 7,376 6,332 6,983 58.07%
-
Tax Rate 28.76% 28.33% 28.64% 27.98% 28.19% 27.98% 29.21% -
Total Cost 118,578 114,032 107,578 105,486 104,920 98,792 86,088 23.67%
-
Net Worth 57,789 57,429 51,435 48,777 51,580 48,511 46,381 15.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,214 - - - 3,220 -
Div Payout % - - 36.76% - - - 46.13% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,789 57,429 51,435 48,777 51,580 48,511 46,381 15.71%
NOSH 262,679 261,044 257,176 256,725 257,902 255,322 257,675 1.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.51% 10.93% 7.52% 6.83% 6.57% 6.02% 7.50% -
ROE 24.09% 24.36% 17.00% 15.86% 14.30% 13.05% 15.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.44 49.04 45.23 44.10 43.54 41.17 36.12 24.80%
EPS 5.30 5.36 3.40 3.01 2.86 2.48 2.71 56.07%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.22 0.22 0.20 0.19 0.20 0.19 0.18 14.24%
Adjusted Per Share Value based on latest NOSH - 257,804
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.31 2.23 2.03 1.97 1.96 1.83 1.62 26.55%
EPS 0.24 0.24 0.15 0.13 0.13 0.11 0.12 58.40%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 0.0101 0.01 0.009 0.0085 0.009 0.0085 0.0081 15.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.39 1.00 1.00 0.99 0.85 1.01 -
P/RPS 3.17 2.83 2.21 2.27 2.27 2.06 2.80 8.58%
P/EPS 30.19 25.93 29.41 33.19 34.62 34.27 37.27 -13.04%
EY 3.31 3.86 3.40 3.01 2.89 2.92 2.68 15.04%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.24 -
P/NAPS 7.27 6.32 5.00 5.26 4.95 4.47 5.61 18.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 -
Price 1.65 1.45 1.34 1.01 1.06 0.98 0.86 -
P/RPS 3.27 2.96 2.96 2.29 2.43 2.38 2.38 23.47%
P/EPS 31.13 27.05 39.41 33.52 37.06 39.52 31.73 -1.25%
EY 3.21 3.70 2.54 2.98 2.70 2.53 3.15 1.26%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.45 -
P/NAPS 7.50 6.59 6.70 5.32 5.30 5.16 4.78 34.84%

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