[GDEX] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 13.03%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 196,751 158,703 135,154 116,322 93,071 81,839 75,093 17.40%
PBT 31,306 24,272 19,255 12,253 9,865 8,258 3,561 43.63%
Tax -3,010 -887 -5,639 -3,509 -2,882 -2,304 -1,479 12.56%
NP 28,296 23,385 13,616 8,744 6,983 5,954 2,082 54.44%
-
NP to SH 28,296 23,385 13,616 8,744 6,983 5,954 2,082 54.44%
-
Tax Rate 9.61% 3.65% 29.29% 28.64% 29.21% 27.90% 41.53% -
Total Cost 168,455 135,318 121,538 107,578 86,088 75,885 73,011 14.94%
-
Net Worth 128,466 99,867 86,409 51,435 46,381 41,113 38,530 22.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 11,678 9,404 5,891 3,214 3,220 2,569 2,568 28.70%
Div Payout % 41.27% 40.21% 43.27% 36.76% 46.13% 43.16% 123.38% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,466 99,867 86,409 51,435 46,381 41,113 38,530 22.21%
NOSH 1,167,874 832,229 261,846 257,176 257,675 256,960 256,867 28.69%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.38% 14.74% 10.07% 7.52% 7.50% 7.28% 2.77% -
ROE 22.03% 23.42% 15.76% 17.00% 15.06% 14.48% 5.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.85 19.07 51.62 45.23 36.12 31.85 29.23 -8.76%
EPS 2.43 2.15 5.20 3.40 2.71 2.31 0.81 20.08%
DPS 1.00 1.13 2.25 1.25 1.25 1.00 1.00 0.00%
NAPS 0.11 0.12 0.33 0.20 0.18 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 258,070
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.43 2.77 2.36 2.03 1.62 1.43 1.31 17.39%
EPS 0.49 0.41 0.24 0.15 0.12 0.10 0.04 51.80%
DPS 0.20 0.16 0.10 0.06 0.06 0.04 0.04 30.75%
NAPS 0.0224 0.0174 0.0151 0.009 0.0081 0.0072 0.0067 22.27%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.37 2.19 2.00 1.00 1.01 0.45 0.46 -
P/RPS 8.13 11.48 3.87 2.21 2.80 1.41 1.57 31.51%
P/EPS 56.54 77.94 38.46 29.41 37.27 19.42 56.75 -0.06%
EY 1.77 1.28 2.60 3.40 2.68 5.15 1.76 0.09%
DY 0.73 0.52 1.13 1.25 1.24 2.22 2.17 -16.59%
P/NAPS 12.45 18.25 6.06 5.00 5.61 2.81 3.07 26.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 27/08/09 -
Price 0.865 2.20 2.50 1.34 0.86 0.51 0.60 -
P/RPS 5.13 11.54 4.84 2.96 2.38 1.60 2.05 16.51%
P/EPS 35.70 78.29 48.08 39.41 31.73 22.01 74.03 -11.44%
EY 2.80 1.28 2.08 2.54 3.15 4.54 1.35 12.92%
DY 1.16 0.51 0.90 0.93 1.45 1.96 1.67 -5.89%
P/NAPS 7.86 18.33 7.58 6.70 4.78 3.19 4.00 11.91%

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