[GDEX] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 5.56%
YoY- 78.86%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 261,260 226,308 204,476 165,340 140,252 122,047 98,028 17.73%
PBT 44,175 42,623 32,864 24,779 19,489 14,937 10,324 27.38%
Tax -7,558 -6,363 -3,261 -94 -5,688 -4,277 -3,006 16.59%
NP 36,617 36,260 29,603 24,685 13,801 10,660 7,318 30.75%
-
NP to SH 36,617 36,260 29,603 24,685 13,801 10,660 7,318 30.75%
-
Tax Rate 17.11% 14.93% 9.92% 0.38% 29.19% 28.63% 29.12% -
Total Cost 224,643 190,048 174,873 140,655 126,451 111,387 90,710 16.30%
-
Net Worth 446,098 398,430 147,999 0 71,029 57,429 48,511 44.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 13,940 13,850 12,143 9,485 5,906 3,225 3,204 27.74%
Div Payout % 38.07% 38.20% 41.02% 38.43% 42.80% 30.26% 43.79% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 446,098 398,430 147,999 0 71,029 57,429 48,511 44.69%
NOSH 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 255,322 67.11%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 14.02% 16.02% 14.48% 14.93% 9.84% 8.73% 7.47% -
ROE 8.21% 9.10% 20.00% 0.00% 19.43% 18.56% 15.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.69 16.47 16.58 19.58 53.31 46.75 38.39 -29.53%
EPS 0.66 2.64 2.40 2.92 5.25 4.08 2.87 -21.70%
DPS 0.25 1.01 0.98 1.12 2.25 1.25 1.25 -23.50%
NAPS 0.08 0.29 0.12 0.00 0.27 0.22 0.19 -13.41%
Adjusted Per Share Value based on latest NOSH - 844,576
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.56 3.95 3.57 2.88 2.45 2.13 1.71 17.74%
EPS 0.64 0.63 0.52 0.43 0.24 0.19 0.13 30.39%
DPS 0.24 0.24 0.21 0.17 0.10 0.06 0.06 25.96%
NAPS 0.0778 0.0695 0.0258 0.00 0.0124 0.01 0.0085 44.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.635 1.74 1.13 2.03 3.17 1.39 0.85 -
P/RPS 13.55 10.56 6.82 10.37 5.95 2.97 2.21 35.25%
P/EPS 96.70 65.93 47.08 69.45 60.43 34.04 29.66 21.74%
EY 1.03 1.52 2.12 1.44 1.65 2.94 3.37 -17.91%
DY 0.39 0.58 0.87 0.55 0.71 0.90 1.47 -19.82%
P/NAPS 7.94 6.00 9.42 0.00 11.74 6.32 4.47 10.03%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 -
Price 0.63 1.69 1.56 2.12 2.97 1.45 0.98 -
P/RPS 13.45 10.26 9.41 10.83 5.57 3.10 2.55 31.90%
P/EPS 95.94 64.03 64.99 72.53 56.61 35.51 34.19 18.74%
EY 1.04 1.56 1.54 1.38 1.77 2.82 2.92 -15.79%
DY 0.40 0.60 0.63 0.53 0.76 0.86 1.28 -17.60%
P/NAPS 7.88 5.83 13.00 0.00 11.00 6.59 5.16 7.30%

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