[GDEX] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 18.45%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 326,107 317,576 309,647 305,080 298,730 292,988 283,495 9.77%
PBT 29,667 32,375 42,304 47,238 44,648 44,607 45,166 -24.41%
Tax 1,092 95 -13,199 -20,936 -22,443 -20,980 -16,548 -
NP 30,759 32,470 29,105 26,302 22,205 23,627 28,618 4.92%
-
NP to SH 30,759 32,470 29,105 26,302 22,205 23,627 28,618 4.92%
-
Tax Rate -3.68% -0.29% 31.20% 44.32% 50.27% 47.03% 36.64% -
Total Cost 295,348 285,106 280,542 278,778 276,525 269,361 254,877 10.31%
-
Net Worth 507,724 434,611 504,236 504,236 454,754 446,897 447,332 8.80%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 13,581 13,581 11,172 11,172 11,172 11,172 13,940 -1.72%
Div Payout % 44.15% 41.83% 38.39% 42.48% 50.32% 47.29% 48.71% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 507,724 434,611 504,236 504,236 454,754 446,897 447,332 8.80%
NOSH 5,641,388 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 5,602,624 0.46%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.43% 10.22% 9.40% 8.62% 7.43% 8.06% 10.09% -
ROE 6.06% 7.47% 5.77% 5.22% 4.88% 5.29% 6.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.78 5.85 5.53 5.45 5.26 5.24 5.07 9.12%
EPS 0.55 0.60 0.52 0.47 0.39 0.42 0.51 5.15%
DPS 0.24 0.25 0.20 0.20 0.20 0.20 0.25 -2.68%
NAPS 0.09 0.08 0.09 0.09 0.08 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.69 5.54 5.40 5.32 5.21 5.11 4.94 9.87%
EPS 0.54 0.57 0.51 0.46 0.39 0.41 0.50 5.25%
DPS 0.24 0.24 0.19 0.19 0.19 0.19 0.24 0.00%
NAPS 0.0885 0.0758 0.0879 0.0879 0.0793 0.0779 0.078 8.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.285 0.265 0.345 0.265 0.42 0.405 0.525 -
P/RPS 4.93 4.53 6.24 4.87 7.99 7.72 10.36 -39.01%
P/EPS 52.27 44.34 66.41 56.45 107.52 95.76 102.58 -36.17%
EY 1.91 2.26 1.51 1.77 0.93 1.04 0.97 57.03%
DY 0.84 0.94 0.58 0.75 0.48 0.49 0.48 45.17%
P/NAPS 3.17 3.31 3.83 2.94 5.25 5.06 6.56 -38.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 -
Price 0.285 0.275 0.28 0.305 0.30 0.42 0.525 -
P/RPS 4.93 4.70 5.07 5.60 5.71 8.01 10.36 -39.01%
P/EPS 52.27 46.01 53.90 64.97 76.80 99.30 102.58 -36.17%
EY 1.91 2.17 1.86 1.54 1.30 1.01 0.97 57.03%
DY 0.84 0.91 0.71 0.66 0.67 0.48 0.48 45.17%
P/NAPS 3.17 3.44 3.11 3.39 3.75 5.25 6.56 -38.39%

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