[GDEX] YoY 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- 39.17%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
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 51,823 41,598 35,650 31,405 25,306 21,386 17,578 19.73%
PBT 10,404 6,977 5,948 4,196 4,186 3,316 1,061 46.27%
Tax -908 -1,101 -1,879 -1,254 -1,366 -960 -715 4.06%
NP 9,496 5,876 4,069 2,942 2,820 2,356 346 73.63%
-
NP to SH 9,496 5,876 4,069 2,942 2,820 2,356 346 73.63%
-
Tax Rate 8.73% 15.78% 31.59% 29.89% 32.63% 28.95% 67.39% -
Total Cost 42,327 35,722 31,581 28,463 22,486 19,030 17,232 16.14%
-
Net Worth 133,577 100,731 86,630 51,614 46,145 41,085 39,599 22.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,143 9,485 5,906 3,225 3,204 2,567 2,639 28.95%
Div Payout % 127.88% 161.43% 145.16% 109.65% 113.64% 108.99% 763.01% -
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 133,577 100,731 86,630 51,614 46,145 41,085 39,599 22.45%
NOSH 1,214,342 839,428 262,516 258,070 256,363 256,781 263,999 28.94%
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 18.32% 14.13% 11.41% 9.37% 11.14% 11.02% 1.97% -
ROE 7.11% 5.83% 4.70% 5.70% 6.11% 5.73% 0.87% -
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 4.27 4.96 13.58 12.17 9.87 8.33 6.66 -7.13%
EPS 0.79 0.53 1.55 1.14 1.10 0.92 0.13 35.06%
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 0.90 0.73 0.62 0.55 0.44 0.37 0.31 19.42%
EPS 0.17 0.10 0.07 0.05 0.05 0.04 0.01 60.31%
DPS 0.21 0.17 0.10 0.06 0.06 0.04 0.05 27.00%
NAPS 0.0233 0.0176 0.0151 0.009 0.008 0.0072 0.0069 22.47%
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 32.10 44.19 14.73 8.22 10.23 5.40 6.91 29.15%
P/EPS 175.19 312.86 129.03 87.72 91.82 49.05 350.98 -10.93%
EY 0.57 0.32 0.78 1.14 1.09 2.04 0.28 12.57%
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 20.27 44.39 18.41 11.01 8.71 6.12 9.01 14.46%
P/EPS 110.62 314.29 161.29 117.54 78.18 55.59 457.80 -21.07%
EY 0.90 0.32 0.62 0.85 1.28 1.80 0.22 26.45%
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