[GDEX] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.93%
YoY- 44.95%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 146,312 140,252 135,154 130,909 126,424 122,047 116,322 16.47%
PBT 21,162 19,489 19,255 17,503 16,888 14,937 12,254 43.79%
Tax -2,102 -5,688 -5,639 -5,014 -4,871 -4,277 -3,509 -28.87%
NP 19,060 13,801 13,616 12,489 12,017 10,660 8,745 67.86%
-
NP to SH 19,060 13,801 13,616 12,489 12,017 10,660 8,745 67.86%
-
Tax Rate 9.93% 29.19% 29.29% 28.65% 28.84% 28.63% 28.64% -
Total Cost 127,252 126,451 121,538 118,420 114,407 111,387 107,577 11.81%
-
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,906 5,906 5,906 3,225 3,225 3,225 3,225 49.51%
Div Payout % 30.99% 42.80% 43.38% 25.83% 26.84% 30.26% 36.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.66%
NOSH 807,592 263,071 262,516 261,212 262,348 261,044 258,070 113.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.03% 9.84% 10.07% 9.54% 9.51% 8.73% 7.52% -
ROE 23.60% 19.43% 15.72% 20.79% 20.82% 18.56% 16.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.12 53.31 51.48 50.12 48.19 46.75 45.07 -45.43%
EPS 2.36 5.25 5.19 4.78 4.58 4.08 3.39 -21.39%
DPS 0.73 2.25 2.25 1.25 1.25 1.25 1.25 -30.06%
NAPS 0.10 0.27 0.33 0.23 0.22 0.22 0.20 -36.92%
Adjusted Per Share Value based on latest NOSH - 261,212
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.59 2.49 2.40 2.32 2.24 2.16 2.06 16.44%
EPS 0.34 0.24 0.24 0.22 0.21 0.19 0.16 65.06%
DPS 0.10 0.10 0.10 0.06 0.06 0.06 0.06 40.44%
NAPS 0.0143 0.0126 0.0154 0.0106 0.0102 0.0102 0.0091 35.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 3.17 2.00 1.63 1.60 1.39 1.00 -
P/RPS 6.35 5.95 3.88 3.25 3.32 2.97 2.22 101.11%
P/EPS 48.73 60.43 38.56 34.09 34.93 34.04 29.51 39.57%
EY 2.05 1.65 2.59 2.93 2.86 2.94 3.39 -28.42%
DY 0.64 0.71 1.13 0.77 0.78 0.90 1.25 -35.92%
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.64 2.97 2.50 1.69 1.65 1.45 1.34 -
P/RPS 9.05 5.57 4.86 3.37 3.42 3.10 2.97 109.75%
P/EPS 69.49 56.61 48.20 35.35 36.02 35.51 39.54 45.48%
EY 1.44 1.77 2.07 2.83 2.78 2.82 2.53 -31.24%
DY 0.45 0.76 0.90 0.74 0.76 0.86 0.93 -38.28%
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%

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