[GDEX] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 33.56%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 250,510 219,757 196,751 158,703 135,154 116,322 93,071 17.92%
PBT 44,474 40,183 31,306 24,272 19,255 12,253 9,865 28.49%
Tax -7,645 -5,739 -3,010 -887 -5,639 -3,509 -2,882 17.63%
NP 36,829 34,444 28,296 23,385 13,616 8,744 6,983 31.90%
-
NP to SH 36,829 34,444 28,296 23,385 13,616 8,744 6,983 31.90%
-
Tax Rate 17.19% 14.28% 9.61% 3.65% 29.29% 28.64% 29.21% -
Total Cost 213,681 185,313 168,455 135,318 121,538 107,578 86,088 16.34%
-
Net Worth 446,098 362,568 128,466 99,867 86,409 51,435 46,381 45.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,940 12,948 11,678 9,404 5,891 3,214 3,220 27.63%
Div Payout % 37.85% 37.59% 41.27% 40.21% 43.27% 36.76% 46.13% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 446,098 362,568 128,466 99,867 86,409 51,435 46,381 45.78%
NOSH 5,576,236 1,294,887 1,167,874 832,229 261,846 257,176 257,675 66.85%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.70% 15.67% 14.38% 14.74% 10.07% 7.52% 7.50% -
ROE 8.26% 9.50% 22.03% 23.42% 15.76% 17.00% 15.06% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.49 16.97 16.85 19.07 51.62 45.23 36.12 -29.33%
EPS 0.66 2.66 2.43 2.15 5.20 3.40 2.71 -20.95%
DPS 0.25 1.00 1.00 1.13 2.25 1.25 1.25 -23.50%
NAPS 0.08 0.28 0.11 0.12 0.33 0.20 0.18 -12.63%
Adjusted Per Share Value based on latest NOSH - 839,428
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.44 3.90 3.49 2.81 2.40 2.06 1.65 17.91%
EPS 0.65 0.61 0.50 0.41 0.24 0.15 0.12 32.48%
DPS 0.25 0.23 0.21 0.17 0.10 0.06 0.06 26.82%
NAPS 0.0791 0.0643 0.0228 0.0177 0.0153 0.0091 0.0082 45.85%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.625 1.54 1.37 2.19 2.00 1.00 1.01 -
P/RPS 13.91 9.07 8.13 11.48 3.87 2.21 2.80 30.59%
P/EPS 94.63 57.89 56.54 77.94 38.46 29.41 37.27 16.78%
EY 1.06 1.73 1.77 1.28 2.60 3.40 2.68 -14.31%
DY 0.40 0.65 0.73 0.52 1.13 1.25 1.24 -17.17%
P/NAPS 7.81 5.50 12.45 18.25 6.06 5.00 5.61 5.66%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 28/08/12 25/08/11 -
Price 0.68 1.51 0.865 2.20 2.50 1.34 0.86 -
P/RPS 15.14 8.90 5.13 11.54 4.84 2.96 2.38 36.08%
P/EPS 102.96 56.77 35.70 78.29 48.08 39.41 31.73 21.65%
EY 0.97 1.76 2.80 1.28 2.08 2.54 3.15 -17.80%
DY 0.37 0.66 1.16 0.51 0.90 0.93 1.45 -20.34%
P/NAPS 8.50 5.39 7.86 18.33 7.58 6.70 4.78 10.05%

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