[GDEX] YoY TTM 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- 8.37%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM 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 12,254 9,862 28.50%
Tax -7,645 -5,739 -3,010 -887 -5,639 -3,509 -2,886 17.61%
NP 36,829 34,444 28,296 23,385 13,616 8,745 6,976 31.92%
-
NP to SH 36,829 34,444 28,296 23,385 13,616 8,745 6,976 31.92%
-
Tax Rate 17.19% 14.28% 9.61% 3.65% 29.29% 28.64% 29.26% -
Total Cost 213,681 185,313 168,455 135,318 121,538 107,577 86,095 16.34%
-
Net Worth 446,098 387,800 133,577 100,731 86,630 51,614 46,145 45.90%
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 13,850 12,143 9,485 5,906 3,225 3,204 27.74%
Div Payout % 37.85% 40.21% 42.92% 40.56% 43.38% 36.89% 45.94% -
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 446,098 387,800 133,577 100,731 86,630 51,614 46,145 45.90%
NOSH 5,576,236 1,385,000 1,214,342 839,428 262,516 258,070 256,363 66.99%
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% 8.88% 21.18% 23.22% 15.72% 16.94% 15.12% -
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 15.87 16.20 18.91 51.48 45.07 36.30 -29.39%
EPS 0.66 2.49 2.33 2.79 5.19 3.39 2.72 -21.00%
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 4.37 3.83 3.43 2.77 2.36 2.03 1.62 17.96%
EPS 0.64 0.60 0.49 0.41 0.24 0.15 0.12 32.14%
DPS 0.24 0.24 0.21 0.17 0.10 0.06 0.06 25.96%
NAPS 0.0778 0.0676 0.0233 0.0176 0.0151 0.009 0.008 46.04%
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 9.71 8.46 11.58 3.88 2.22 2.78 30.74%
P/EPS 94.63 61.92 58.79 78.61 38.56 29.51 37.12 16.86%
EY 1.06 1.61 1.70 1.27 2.59 3.39 2.69 -14.36%
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 9.52 5.34 11.64 4.86 2.97 2.37 36.17%
P/EPS 102.96 60.72 37.12 78.97 48.20 39.54 31.60 21.73%
EY 0.97 1.65 2.69 1.27 2.07 2.53 3.16 -17.85%
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