[GDEX] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.73%
YoY- 53.91%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 140,252 135,154 130,909 126,424 122,047 116,322 110,223 17.40%
PBT 19,489 19,255 17,503 16,888 14,937 12,254 12,241 36.30%
Tax -5,688 -5,639 -5,014 -4,871 -4,277 -3,509 -3,625 34.99%
NP 13,801 13,616 12,489 12,017 10,660 8,745 8,616 36.86%
-
NP to SH 13,801 13,616 12,489 12,017 10,660 8,745 8,616 36.86%
-
Tax Rate 29.19% 29.29% 28.65% 28.84% 28.63% 28.64% 29.61% -
Total Cost 126,451 121,538 118,420 114,407 111,387 107,577 101,607 15.68%
-
Net Worth 71,029 86,630 60,078 57,716 57,429 51,614 48,982 28.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,906 5,906 3,225 3,225 3,225 3,225 3,204 50.28%
Div Payout % 42.80% 43.38% 25.83% 26.84% 30.26% 36.89% 37.19% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,029 86,630 60,078 57,716 57,429 51,614 48,982 28.08%
NOSH 263,071 262,516 261,212 262,348 261,044 258,070 257,804 1.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.84% 10.07% 9.54% 9.51% 8.73% 7.52% 7.82% -
ROE 19.43% 15.72% 20.79% 20.82% 18.56% 16.94% 17.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.31 51.48 50.12 48.19 46.75 45.07 42.75 15.83%
EPS 5.25 5.19 4.78 4.58 4.08 3.39 3.34 35.15%
DPS 2.25 2.25 1.25 1.25 1.25 1.25 1.25 47.91%
NAPS 0.27 0.33 0.23 0.22 0.22 0.20 0.19 26.37%
Adjusted Per Share Value based on latest NOSH - 262,348
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.45 2.36 2.28 2.20 2.13 2.03 1.92 17.62%
EPS 0.24 0.24 0.22 0.21 0.19 0.15 0.15 36.75%
DPS 0.10 0.10 0.06 0.06 0.06 0.06 0.06 40.52%
NAPS 0.0124 0.0151 0.0105 0.0101 0.01 0.009 0.0085 28.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.17 2.00 1.63 1.60 1.39 1.00 1.00 -
P/RPS 5.95 3.88 3.25 3.32 2.97 2.22 2.34 86.18%
P/EPS 60.43 38.56 34.09 34.93 34.04 29.51 29.92 59.71%
EY 1.65 2.59 2.93 2.86 2.94 3.39 3.34 -37.48%
DY 0.71 1.13 0.77 0.78 0.90 1.25 1.25 -31.39%
P/NAPS 11.74 6.06 7.09 7.27 6.32 5.00 5.26 70.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 -
Price 2.97 2.50 1.69 1.65 1.45 1.34 1.01 -
P/RPS 5.57 4.86 3.37 3.42 3.10 2.97 2.36 77.17%
P/EPS 56.61 48.20 35.35 36.02 35.51 39.54 30.22 51.90%
EY 1.77 2.07 2.83 2.78 2.82 2.53 3.31 -34.09%
DY 0.76 0.90 0.74 0.76 0.86 0.93 1.24 -27.82%
P/NAPS 11.00 7.58 7.35 7.50 6.59 6.70 5.32 62.22%

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