[GDEX] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[GDEX] GDEX BERHAD
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
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 165,340 158,703 152,755 146,312 140,252 135,154 130,909 16.82%
PBT 24,779 24,272 23,243 21,162 19,489 19,255 17,503 26.05%
Tax -94 -887 -1,665 -2,102 -5,688 -5,639 -5,014 -92.92%
NP 24,685 23,385 21,578 19,060 13,801 13,616 12,489 57.43%
-
NP to SH 24,685 23,385 21,578 19,060 13,801 13,616 12,489 57.43%
-
Tax Rate 0.38% 3.65% 7.16% 9.93% 29.19% 29.29% 28.65% -
Total Cost 140,655 135,318 131,177 127,252 126,451 121,538 118,420 12.14%
-
Net Worth 0 100,731 92,039 80,759 71,029 86,630 60,078 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,485 9,485 5,906 5,906 5,906 5,906 3,225 105.14%
Div Payout % 38.43% 40.56% 27.37% 30.99% 42.80% 43.38% 25.83% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 100,731 92,039 80,759 71,029 86,630 60,078 -
NOSH 844,576 839,428 836,721 807,592 263,071 262,516 261,212 118.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.93% 14.74% 14.13% 13.03% 9.84% 10.07% 9.54% -
ROE 0.00% 23.22% 23.44% 23.60% 19.43% 15.72% 20.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.58 18.91 18.26 18.12 53.31 51.48 50.12 -46.52%
EPS 2.92 2.79 2.58 2.36 5.25 5.19 4.78 -27.98%
DPS 1.12 1.13 0.71 0.73 2.25 2.25 1.25 -7.05%
NAPS 0.00 0.12 0.11 0.10 0.27 0.33 0.23 -
Adjusted Per Share Value based on latest NOSH - 807,592
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.88 2.77 2.66 2.55 2.45 2.36 2.28 16.83%
EPS 0.43 0.41 0.38 0.33 0.24 0.24 0.22 56.26%
DPS 0.17 0.17 0.10 0.10 0.10 0.10 0.06 100.10%
NAPS 0.00 0.0176 0.016 0.0141 0.0124 0.0151 0.0105 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.03 2.19 1.78 1.15 3.17 2.00 1.63 -
P/RPS 10.37 11.58 9.75 6.35 5.95 3.88 3.25 116.58%
P/EPS 69.45 78.61 69.02 48.73 60.43 38.56 34.09 60.63%
EY 1.44 1.27 1.45 2.05 1.65 2.59 2.93 -37.69%
DY 0.55 0.52 0.40 0.64 0.71 1.13 0.77 -20.07%
P/NAPS 0.00 18.25 16.18 11.50 11.74 6.06 7.09 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 -
Price 2.12 2.20 1.76 1.64 2.97 2.50 1.69 -
P/RPS 10.83 11.64 9.64 9.05 5.57 4.86 3.37 117.61%
P/EPS 72.53 78.97 68.25 69.49 56.61 48.20 35.35 61.39%
EY 1.38 1.27 1.47 1.44 1.77 2.07 2.83 -38.02%
DY 0.53 0.51 0.40 0.45 0.76 0.90 0.74 -19.93%
P/NAPS 0.00 18.33 16.00 16.40 11.00 7.58 7.35 -

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