[GDEX] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 45.48%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 638,054 317,576 292,988 250,510 219,757 196,751 158,703 20.35%
PBT 59,703 32,375 44,607 44,474 40,183 31,306 24,272 12.73%
Tax -15,751 95 -20,980 -7,645 -5,739 -3,010 -887 46.68%
NP 43,952 32,470 23,627 36,829 34,444 28,296 23,385 8.76%
-
NP to SH 42,712 32,470 23,627 36,829 34,444 28,296 23,385 8.35%
-
Tax Rate 26.38% -0.29% 47.03% 17.19% 14.28% 9.61% 3.65% -
Total Cost 594,102 285,106 269,361 213,681 185,313 168,455 135,318 21.77%
-
Net Worth 507,726 434,611 446,897 446,098 362,568 128,466 99,867 24.17%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 13,581 11,172 13,940 12,948 11,678 9,404 -
Div Payout % - 41.83% 47.29% 37.85% 37.59% 41.27% 40.21% -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 507,726 434,611 446,897 446,098 362,568 128,466 99,867 24.17%
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,294,887 1,167,874 832,229 29.02%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.89% 10.22% 8.06% 14.70% 15.67% 14.38% 14.74% -
ROE 8.41% 7.47% 5.29% 8.26% 9.50% 22.03% 23.42% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.31 5.85 5.24 4.49 16.97 16.85 19.07 -6.72%
EPS 0.76 0.58 0.42 0.66 2.66 2.43 2.15 -12.93%
DPS 0.00 0.25 0.20 0.25 1.00 1.00 1.13 -
NAPS 0.09 0.08 0.08 0.08 0.28 0.11 0.12 -3.75%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.13 5.54 5.11 4.37 3.83 3.43 2.77 20.34%
EPS 0.74 0.57 0.41 0.64 0.60 0.49 0.41 8.18%
DPS 0.00 0.24 0.19 0.24 0.23 0.20 0.16 -
NAPS 0.0885 0.0758 0.0779 0.0778 0.0632 0.0224 0.0174 24.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.285 0.265 0.405 0.625 1.54 1.37 2.19 -
P/RPS 2.52 4.53 7.72 13.91 9.07 8.13 11.48 -18.28%
P/EPS 37.64 44.34 95.76 94.63 57.89 56.54 77.94 -9.23%
EY 2.66 2.26 1.04 1.06 1.73 1.77 1.28 10.23%
DY 0.00 0.94 0.49 0.40 0.65 0.73 0.52 -
P/NAPS 3.17 3.31 5.06 7.81 5.50 12.45 18.25 -20.79%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/22 26/08/19 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 -
Price 0.255 0.275 0.42 0.68 1.51 0.865 2.20 -
P/RPS 2.25 4.70 8.01 15.14 8.90 5.13 11.54 -19.56%
P/EPS 33.68 46.01 99.30 102.96 56.77 35.70 78.29 -10.62%
EY 2.97 2.17 1.01 0.97 1.76 2.80 1.28 11.86%
DY 0.00 0.91 0.48 0.37 0.66 1.16 0.51 -
P/NAPS 2.83 3.44 5.25 8.50 5.39 7.86 18.33 -22.02%

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