[GDEX] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -15.85%
YoY- -25.35%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 305,080 298,730 292,988 283,495 271,570 261,260 250,510 13.99%
PBT 47,238 44,648 44,607 45,166 45,338 44,175 44,474 4.09%
Tax -20,936 -22,443 -20,980 -16,548 -11,331 -7,558 -7,645 95.38%
NP 26,302 22,205 23,627 28,618 34,007 36,617 36,829 -20.05%
-
NP to SH 26,302 22,205 23,627 28,618 34,007 36,617 36,829 -20.05%
-
Tax Rate 44.32% 50.27% 47.03% 36.64% 24.99% 17.11% 17.19% -
Total Cost 278,778 276,525 269,361 254,877 237,563 224,643 213,681 19.33%
-
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,172 11,172 11,172 13,940 13,940 13,940 13,940 -13.68%
Div Payout % 42.48% 50.32% 47.29% 48.71% 40.99% 38.07% 37.85% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
NOSH 5,602,624 5,602,624 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 0.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.62% 7.43% 8.06% 10.09% 12.52% 14.02% 14.70% -
ROE 5.22% 4.88% 5.29% 6.40% 7.62% 8.21% 8.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.45 5.26 5.24 5.07 4.87 4.69 4.49 13.74%
EPS 0.47 0.39 0.42 0.51 0.61 0.66 0.66 -20.20%
DPS 0.20 0.20 0.20 0.25 0.25 0.25 0.25 -13.78%
NAPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,602,624
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.41 5.30 5.19 5.03 4.81 4.63 4.44 14.03%
EPS 0.47 0.39 0.42 0.51 0.60 0.65 0.65 -19.39%
DPS 0.20 0.20 0.20 0.25 0.25 0.25 0.25 -13.78%
NAPS 0.0894 0.0806 0.0792 0.0793 0.0791 0.0791 0.0791 8.47%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.265 0.42 0.405 0.525 0.605 0.635 0.625 -
P/RPS 4.87 7.99 7.72 10.36 12.42 13.55 13.91 -50.23%
P/EPS 56.45 107.52 95.76 102.58 99.20 96.70 94.63 -29.06%
EY 1.77 0.93 1.04 0.97 1.01 1.03 1.06 40.61%
DY 0.75 0.48 0.49 0.48 0.41 0.39 0.40 51.88%
P/NAPS 2.94 5.25 5.06 6.56 7.56 7.94 7.81 -47.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 -
Price 0.305 0.30 0.42 0.525 0.62 0.63 0.68 -
P/RPS 5.60 5.71 8.01 10.36 12.73 13.45 15.14 -48.37%
P/EPS 64.97 76.80 99.30 102.58 101.66 95.94 102.96 -26.36%
EY 1.54 1.30 1.01 0.97 0.98 1.04 0.97 35.97%
DY 0.66 0.67 0.48 0.48 0.40 0.40 0.37 46.92%
P/NAPS 3.39 3.75 5.25 6.56 7.75 7.88 8.50 -45.72%

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