[GDEX] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 7.01%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 158,703 135,154 116,322 93,071 81,839 75,093 68,079 15.14%
PBT 24,272 19,255 12,254 9,862 8,258 3,561 4,364 33.09%
Tax -887 -5,639 -3,509 -2,886 -2,304 -1,479 -1,389 -7.19%
NP 23,385 13,616 8,745 6,976 5,954 2,082 2,975 40.98%
-
NP to SH 23,385 13,616 8,745 6,976 5,954 2,082 2,975 40.98%
-
Tax Rate 3.65% 29.29% 28.64% 29.26% 27.90% 41.53% 31.83% -
Total Cost 135,318 121,538 107,577 86,095 75,885 73,011 65,104 12.96%
-
Net Worth 100,731 86,630 51,614 46,145 41,085 39,599 38,580 17.33%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,485 5,906 3,225 3,204 2,567 2,639 1,286 39.49%
Div Payout % 40.56% 43.38% 36.89% 45.94% 43.13% 126.80% 43.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 100,731 86,630 51,614 46,145 41,085 39,599 38,580 17.33%
NOSH 839,428 262,516 258,070 256,363 256,781 263,999 257,200 21.78%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.74% 10.07% 7.52% 7.50% 7.28% 2.77% 4.37% -
ROE 23.22% 15.72% 16.94% 15.12% 14.49% 5.26% 7.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.91 51.48 45.07 36.30 31.87 28.44 26.47 -5.44%
EPS 2.79 5.19 3.39 2.72 2.32 0.79 1.16 15.74%
DPS 1.13 2.25 1.25 1.25 1.00 1.00 0.50 14.54%
NAPS 0.12 0.33 0.20 0.18 0.16 0.15 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 256,363
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.81 2.40 2.06 1.65 1.45 1.33 1.21 15.06%
EPS 0.41 0.24 0.16 0.12 0.11 0.04 0.05 41.98%
DPS 0.17 0.10 0.06 0.06 0.05 0.05 0.02 42.83%
NAPS 0.0179 0.0154 0.0091 0.0082 0.0073 0.007 0.0068 17.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.19 2.00 1.00 1.01 0.45 0.46 0.65 -
P/RPS 11.58 3.88 2.22 2.78 1.41 1.62 2.46 29.44%
P/EPS 78.61 38.56 29.51 37.12 19.41 58.33 56.19 5.75%
EY 1.27 2.59 3.39 2.69 5.15 1.71 1.78 -5.46%
DY 0.52 1.13 1.25 1.24 2.22 2.17 0.77 -6.33%
P/NAPS 18.25 6.06 5.00 5.61 2.81 3.07 4.33 27.08%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 27/08/09 22/08/08 -
Price 2.20 2.50 1.34 0.86 0.51 0.60 0.65 -
P/RPS 11.64 4.86 2.97 2.37 1.60 2.11 2.46 29.55%
P/EPS 78.97 48.20 39.54 31.60 22.00 76.08 56.19 5.83%
EY 1.27 2.07 2.53 3.16 4.55 1.31 1.78 -5.46%
DY 0.51 0.90 0.93 1.45 1.96 1.67 0.77 -6.63%
P/NAPS 18.33 7.58 6.70 4.78 3.19 4.00 4.33 27.17%

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