[GDEX] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 18.45%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 392,967 430,507 330,690 305,080 271,570 236,972 209,863 10.12%
PBT 16,548 36,278 22,694 47,238 45,338 44,244 34,097 -10.52%
Tax -3,268 -10,250 3,247 -20,936 -11,331 -6,589 -3,901 -2.68%
NP 13,280 26,028 25,941 26,302 34,007 37,655 30,196 -11.86%
-
NP to SH 12,130 26,086 25,941 26,302 34,007 37,655 30,196 -13.08%
-
Tax Rate 19.75% 28.25% -14.31% 44.32% 24.99% 14.89% 11.44% -
Total Cost 379,687 404,479 304,749 278,778 237,563 199,317 179,667 12.19%
-
Net Worth 507,726 507,726 483,409 504,236 446,098 398,165 161,034 19.31%
Dividend
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,282 - 13,581 11,172 13,940 13,850 12,143 -1.12%
Div Payout % 93.02% - 52.36% 42.48% 40.99% 36.78% 40.22% -
Equity
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 507,726 507,726 483,409 504,236 446,098 398,165 161,034 19.31%
NOSH 5,641,410 5,641,410 5,641,388 5,602,624 5,576,236 1,372,985 1,238,730 26.26%
Ratio Analysis
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.38% 6.05% 7.84% 8.62% 12.52% 15.89% 14.39% -
ROE 2.39% 5.14% 5.37% 5.22% 7.62% 9.46% 18.75% -
Per Share
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.97 7.63 6.16 5.45 4.87 17.26 16.94 -12.76%
EPS 0.22 0.46 0.48 0.47 0.61 2.74 2.44 -30.93%
DPS 0.20 0.00 0.25 0.20 0.25 1.01 0.98 -21.68%
NAPS 0.09 0.09 0.09 0.09 0.08 0.29 0.13 -5.49%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.85 7.51 5.77 5.32 4.74 4.13 3.66 10.12%
EPS 0.21 0.45 0.45 0.46 0.59 0.66 0.53 -13.27%
DPS 0.20 0.00 0.24 0.19 0.24 0.24 0.21 -0.74%
NAPS 0.0885 0.0885 0.0843 0.0879 0.0778 0.0694 0.0281 19.29%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.17 0.35 0.27 0.265 0.605 1.69 1.73 -
P/RPS 2.44 4.59 4.39 4.87 12.42 9.79 10.21 -19.76%
P/EPS 79.06 75.69 55.90 56.45 99.20 61.62 70.97 1.67%
EY 1.26 1.32 1.79 1.77 1.01 1.62 1.41 -1.71%
DY 1.18 0.00 0.94 0.75 0.41 0.60 0.57 11.84%
P/NAPS 1.89 3.89 3.00 2.94 7.56 5.83 13.31 -25.93%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/08/22 29/09/21 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 -
Price 0.155 0.31 0.24 0.305 0.62 1.59 1.66 -
P/RPS 2.23 4.06 3.90 5.60 12.73 9.21 9.80 -20.36%
P/EPS 72.09 67.04 49.69 64.97 101.66 57.97 68.10 0.87%
EY 1.39 1.49 2.01 1.54 0.98 1.72 1.47 -0.85%
DY 1.29 0.00 1.05 0.66 0.40 0.63 0.59 12.78%
P/NAPS 1.72 3.44 2.67 3.39 7.75 5.48 12.77 -26.53%

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