[GDEX] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -0.58%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 428,383 326,107 298,730 261,260 226,308 204,476 165,340 15.76%
PBT 35,681 29,667 44,648 44,175 42,623 32,864 24,779 5.76%
Tax -8,540 1,092 -22,443 -7,558 -6,363 -3,261 -94 100.02%
NP 27,141 30,759 22,205 36,617 36,260 29,603 24,685 1.46%
-
NP to SH 27,689 30,759 22,205 36,617 36,260 29,603 24,685 1.78%
-
Tax Rate 23.93% -3.68% 50.27% 17.11% 14.93% 9.92% 0.38% -
Total Cost 401,242 295,348 276,525 224,643 190,048 174,873 140,655 17.48%
-
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 0 -
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 11,282 13,581 11,172 13,940 13,850 12,143 9,485 2.70%
Div Payout % 40.75% 44.15% 50.32% 38.07% 38.20% 41.02% 38.43% -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 0 -
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,373,898 1,233,333 844,576 33.90%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.34% 9.43% 7.43% 14.02% 16.02% 14.48% 14.93% -
ROE 5.45% 6.06% 4.88% 8.21% 9.10% 20.00% 0.00% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.59 5.78 5.26 4.69 16.47 16.58 19.58 -13.55%
EPS 0.49 0.55 0.39 0.66 2.64 2.40 2.92 -23.99%
DPS 0.20 0.24 0.20 0.25 1.01 0.98 1.12 -23.26%
NAPS 0.09 0.09 0.08 0.08 0.29 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.59 5.78 5.30 4.63 4.01 3.62 2.93 15.75%
EPS 0.49 0.55 0.39 0.65 0.64 0.52 0.44 1.66%
DPS 0.20 0.24 0.20 0.25 0.25 0.22 0.17 2.53%
NAPS 0.09 0.09 0.0806 0.0791 0.0706 0.0262 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.355 0.285 0.42 0.635 1.74 1.13 2.03 -
P/RPS 4.68 4.93 7.99 13.55 10.56 6.82 10.37 -11.51%
P/EPS 72.33 52.27 107.52 96.70 65.93 47.08 69.45 0.62%
EY 1.38 1.91 0.93 1.03 1.52 2.12 1.44 -0.65%
DY 0.56 0.84 0.48 0.39 0.58 0.87 0.55 0.27%
P/NAPS 3.94 3.17 5.25 7.94 6.00 9.42 0.00 -
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/05/21 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 -
Price 0.37 0.285 0.30 0.63 1.69 1.56 2.12 -
P/RPS 4.87 4.93 5.71 13.45 10.26 9.41 10.83 -11.56%
P/EPS 75.38 52.27 76.80 95.94 64.03 64.99 72.53 0.59%
EY 1.33 1.91 1.30 1.04 1.56 1.54 1.38 -0.56%
DY 0.54 0.84 0.67 0.40 0.60 0.63 0.53 0.28%
P/NAPS 4.11 3.17 3.75 7.88 5.83 13.00 0.00 -

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