[GDEX] QoQ TTM Result on 31-Dec-2020

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- 4.93%
YoY- -13.96%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 424,757 430,507 428,383 410,818 388,789 363,220 340,965 15.76%
PBT 37,617 36,278 35,681 28,764 26,722 23,740 18,570 60.02%
Tax -9,802 -10,250 -8,540 -6,458 -5,292 -4,945 1,965 -
NP 27,815 26,028 27,141 22,306 21,430 18,795 20,535 22.39%
-
NP to SH 28,360 26,086 27,689 22,319 21,271 18,838 20,726 23.22%
-
Tax Rate 26.06% 28.25% 23.93% 22.45% 19.80% 20.83% -10.58% -
Total Cost 396,942 404,479 401,242 388,512 367,359 344,425 320,430 15.32%
-
Net Worth 507,726 507,726 507,726 518,700 507,726 507,726 507,726 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,282 - 11,282 11,282 11,282 11,282 13,581 -11.62%
Div Payout % 39.78% - 40.75% 50.55% 53.04% 59.89% 65.53% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 507,726 507,726 507,726 518,700 507,726 507,726 507,726 0.00%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.55% 6.05% 6.34% 5.43% 5.51% 5.17% 6.02% -
ROE 5.59% 5.14% 5.45% 4.30% 4.19% 3.71% 4.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.53 7.63 7.59 7.13 6.89 6.44 6.04 15.81%
EPS 0.50 0.46 0.49 0.39 0.38 0.33 0.37 22.20%
DPS 0.20 0.00 0.20 0.20 0.20 0.20 0.24 -11.43%
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.53 7.63 7.59 7.28 6.89 6.44 6.04 15.81%
EPS 0.50 0.46 0.49 0.40 0.38 0.33 0.37 22.20%
DPS 0.20 0.00 0.20 0.20 0.20 0.20 0.24 -11.43%
NAPS 0.09 0.09 0.09 0.0919 0.09 0.09 0.09 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.315 0.35 0.355 0.40 0.33 0.355 0.155 -
P/RPS 4.18 4.59 4.68 5.61 4.79 5.51 2.56 38.62%
P/EPS 62.66 75.69 72.33 103.29 87.52 106.31 42.19 30.14%
EY 1.60 1.32 1.38 0.97 1.14 0.94 2.37 -23.02%
DY 0.63 0.00 0.56 0.49 0.61 0.56 1.55 -45.09%
P/NAPS 3.50 3.89 3.94 4.44 3.67 3.94 1.72 60.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 27/05/20 -
Price 0.30 0.31 0.37 0.375 0.435 0.39 0.445 -
P/RPS 3.98 4.06 4.87 5.26 6.31 6.06 7.36 -33.60%
P/EPS 59.68 67.04 75.38 96.83 115.37 116.79 121.12 -37.58%
EY 1.68 1.49 1.33 1.03 0.87 0.86 0.83 59.94%
DY 0.67 0.00 0.54 0.52 0.46 0.51 0.54 15.45%
P/NAPS 3.33 3.44 4.11 4.17 4.83 4.33 4.94 -23.10%

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