[GDEX] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 10.35%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 186,526 152,755 130,909 110,223 89,151 78,031 75,958 16.14%
PBT 27,879 23,243 17,503 12,241 8,995 6,003 3,778 39.50%
Tax -3,203 -1,665 -5,014 -3,625 -2,476 -2,059 -1,351 15.46%
NP 24,676 21,578 12,489 8,616 6,519 3,944 2,427 47.16%
-
NP to SH 24,676 21,578 12,489 8,616 6,519 3,944 2,427 47.16%
-
Tax Rate 11.49% 7.16% 28.65% 29.61% 27.53% 34.30% 35.76% -
Total Cost 161,850 131,177 118,420 101,607 82,632 74,087 73,531 14.04%
-
Net Worth 132,119 92,039 60,078 48,982 43,533 41,566 41,700 21.18%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,485 5,906 3,225 3,204 2,567 2,639 1,286 39.49%
Div Payout % 38.44% 27.37% 25.83% 37.19% 39.39% 66.94% 52.99% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 132,119 92,039 60,078 48,982 43,533 41,566 41,700 21.18%
NOSH 1,201,090 836,721 261,212 257,804 256,078 259,791 277,999 27.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.23% 14.13% 9.54% 7.82% 7.31% 5.05% 3.20% -
ROE 18.68% 23.44% 20.79% 17.59% 14.97% 9.49% 5.82% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.53 18.26 50.12 42.75 34.81 30.04 27.32 -8.98%
EPS 2.05 2.58 4.78 3.34 2.55 1.52 0.87 15.34%
DPS 0.79 0.71 1.25 1.25 1.00 1.00 0.46 9.42%
NAPS 0.11 0.11 0.23 0.19 0.17 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 257,804
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.25 2.66 2.28 1.92 1.55 1.36 1.32 16.19%
EPS 0.43 0.38 0.22 0.15 0.11 0.07 0.04 48.53%
DPS 0.17 0.10 0.06 0.06 0.04 0.05 0.02 42.83%
NAPS 0.023 0.016 0.0105 0.0085 0.0076 0.0072 0.0073 21.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.65 1.78 1.63 1.00 1.13 0.55 0.43 -
P/RPS 10.62 9.75 3.25 2.34 3.25 1.83 1.57 37.50%
P/EPS 80.31 69.02 34.09 29.92 44.39 36.23 49.25 8.48%
EY 1.25 1.45 2.93 3.34 2.25 2.76 2.03 -7.76%
DY 0.48 0.40 0.77 1.25 0.88 1.82 1.08 -12.63%
P/NAPS 15.00 16.18 7.09 5.26 6.65 3.44 2.87 31.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 -
Price 1.53 1.76 1.69 1.01 1.00 0.48 0.45 -
P/RPS 9.85 9.64 3.37 2.36 2.87 1.60 1.65 34.66%
P/EPS 74.47 68.25 35.35 30.22 39.28 31.62 51.55 6.31%
EY 1.34 1.47 2.83 3.31 2.55 3.16 1.94 -5.97%
DY 0.52 0.40 0.74 1.24 1.00 2.08 1.03 -10.76%
P/NAPS 13.91 16.00 7.35 5.32 5.88 3.00 3.00 29.11%

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