[GDEX] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 12.88%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 292,988 250,510 219,757 196,751 158,703 135,154 116,322 16.63%
PBT 44,607 44,474 40,183 31,306 24,272 19,255 12,253 24.01%
Tax -20,980 -7,645 -5,739 -3,010 -887 -5,639 -3,509 34.70%
NP 23,627 36,829 34,444 28,296 23,385 13,616 8,744 18.00%
-
NP to SH 23,627 36,829 34,444 28,296 23,385 13,616 8,744 18.00%
-
Tax Rate 47.03% 17.19% 14.28% 9.61% 3.65% 29.29% 28.64% -
Total Cost 269,361 213,681 185,313 168,455 135,318 121,538 107,578 16.52%
-
Net Worth 446,897 446,098 362,568 128,466 99,867 86,409 51,435 43.35%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,172 13,940 12,948 11,678 9,404 5,891 3,214 23.06%
Div Payout % 47.29% 37.85% 37.59% 41.27% 40.21% 43.27% 36.76% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 446,897 446,098 362,568 128,466 99,867 86,409 51,435 43.35%
NOSH 5,602,624 5,576,236 1,294,887 1,167,874 832,229 261,846 257,176 67.08%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.06% 14.70% 15.67% 14.38% 14.74% 10.07% 7.52% -
ROE 5.29% 8.26% 9.50% 22.03% 23.42% 15.76% 17.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.24 4.49 16.97 16.85 19.07 51.62 45.23 -30.16%
EPS 0.42 0.66 2.66 2.43 2.15 5.20 3.40 -29.41%
DPS 0.20 0.25 1.00 1.00 1.13 2.25 1.25 -26.30%
NAPS 0.08 0.08 0.28 0.11 0.12 0.33 0.20 -14.15%
Adjusted Per Share Value based on latest NOSH - 1,214,342
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.11 4.37 3.83 3.43 2.77 2.36 2.03 16.62%
EPS 0.41 0.64 0.60 0.49 0.41 0.24 0.15 18.23%
DPS 0.19 0.24 0.23 0.20 0.16 0.10 0.06 21.17%
NAPS 0.0779 0.0778 0.0632 0.0224 0.0174 0.0151 0.009 43.26%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.405 0.625 1.54 1.37 2.19 2.00 1.00 -
P/RPS 7.72 13.91 9.07 8.13 11.48 3.87 2.21 23.16%
P/EPS 95.76 94.63 57.89 56.54 77.94 38.46 29.41 21.73%
EY 1.04 1.06 1.73 1.77 1.28 2.60 3.40 -17.90%
DY 0.49 0.40 0.65 0.73 0.52 1.13 1.25 -14.44%
P/NAPS 5.06 7.81 5.50 12.45 18.25 6.06 5.00 0.19%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 -
Price 0.42 0.68 1.51 0.865 2.20 2.50 1.34 -
P/RPS 8.01 15.14 8.90 5.13 11.54 4.84 2.96 18.03%
P/EPS 99.30 102.96 56.77 35.70 78.29 48.08 39.41 16.64%
EY 1.01 0.97 1.76 2.80 1.28 2.08 2.54 -14.24%
DY 0.48 0.37 0.66 1.16 0.51 0.90 0.93 -10.43%
P/NAPS 5.25 8.50 5.39 7.86 18.33 7.58 6.70 -3.98%

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