[GDEX] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -6.12%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 271,570 236,972 209,863 175,134 146,312 126,424 104,563 17.22%
PBT 45,338 44,244 34,097 26,222 21,162 16,888 11,161 26.28%
Tax -11,331 -6,589 -3,901 -3,048 -2,102 -4,871 -3,353 22.47%
NP 34,007 37,655 30,196 23,174 19,060 12,017 7,808 27.76%
-
NP to SH 34,007 37,655 30,196 23,174 19,060 12,017 7,808 27.76%
-
Tax Rate 24.99% 14.89% 11.44% 11.62% 9.93% 28.84% 30.04% -
Total Cost 237,563 199,317 179,667 151,960 127,252 114,407 96,755 16.13%
-
Net Worth 446,098 398,165 161,034 0 80,759 57,716 51,365 43.32%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,940 13,850 12,143 9,485 5,906 3,225 3,204 27.74%
Div Payout % 40.99% 36.78% 40.22% 40.93% 30.99% 26.84% 41.04% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 446,098 398,165 161,034 0 80,759 57,716 51,365 43.32%
NOSH 5,576,236 1,372,985 1,238,730 858,452 807,592 262,348 256,829 66.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.52% 15.89% 14.39% 13.23% 13.03% 9.51% 7.47% -
ROE 7.62% 9.46% 18.75% 0.00% 23.60% 20.82% 15.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.87 17.26 16.94 20.40 18.12 48.19 40.71 -29.78%
EPS 0.61 2.74 2.44 2.70 2.36 4.58 3.04 -23.46%
DPS 0.25 1.01 0.98 1.10 0.73 1.25 1.25 -23.50%
NAPS 0.08 0.29 0.13 0.00 0.10 0.22 0.20 -14.15%
Adjusted Per Share Value based on latest NOSH - 858,452
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.74 4.13 3.66 3.05 2.55 2.20 1.82 17.27%
EPS 0.59 0.66 0.53 0.40 0.33 0.21 0.14 27.06%
DPS 0.24 0.24 0.21 0.17 0.10 0.06 0.06 25.96%
NAPS 0.0778 0.0694 0.0281 0.00 0.0141 0.0101 0.009 43.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.605 1.69 1.73 2.10 1.15 1.60 0.99 -
P/RPS 12.42 9.79 10.21 10.29 6.35 3.32 2.43 31.21%
P/EPS 99.20 61.62 70.97 77.79 48.73 34.93 32.56 20.38%
EY 1.01 1.62 1.41 1.29 2.05 2.86 3.07 -16.89%
DY 0.41 0.60 0.57 0.53 0.64 0.78 1.26 -17.05%
P/NAPS 7.56 5.83 13.31 0.00 11.50 7.27 4.95 7.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 -
Price 0.62 1.59 1.66 1.61 1.64 1.65 1.06 -
P/RPS 12.73 9.21 9.80 7.89 9.05 3.42 2.60 30.27%
P/EPS 101.66 57.97 68.10 59.64 69.49 36.02 34.87 19.50%
EY 0.98 1.72 1.47 1.68 1.44 2.78 2.87 -16.38%
DY 0.40 0.63 0.59 0.69 0.45 0.76 1.18 -16.48%
P/NAPS 7.75 5.48 12.77 0.00 16.40 7.50 5.30 6.53%

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