[GDEX] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 13.21%
YoY- 72.78%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 244,505 212,718 186,526 152,755 130,909 110,223 89,151 18.29%
PBT 45,281 35,150 27,879 23,243 17,503 12,241 8,995 30.88%
Tax -6,946 -4,229 -3,203 -1,665 -5,014 -3,625 -2,476 18.73%
NP 38,335 30,921 24,676 21,578 12,489 8,616 6,519 34.31%
-
NP to SH 38,335 30,921 24,676 21,578 12,489 8,616 6,519 34.31%
-
Tax Rate 15.34% 12.03% 11.49% 7.16% 28.65% 29.61% 27.53% -
Total Cost 206,170 181,797 161,850 131,177 118,420 101,607 82,632 16.44%
-
Net Worth 416,624 359,885 132,119 92,039 60,078 48,982 43,533 45.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 13,850 12,143 9,485 5,906 3,225 3,204 2,567 32.40%
Div Payout % 36.13% 39.27% 38.44% 27.37% 25.83% 37.19% 39.39% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 416,624 359,885 132,119 92,039 60,078 48,982 43,533 45.65%
NOSH 1,394,050 1,332,909 1,201,090 836,721 261,212 257,804 256,078 32.59%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.68% 14.54% 13.23% 14.13% 9.54% 7.82% 7.31% -
ROE 9.20% 8.59% 18.68% 23.44% 20.79% 17.59% 14.97% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.61 15.96 15.53 18.26 50.12 42.75 34.81 -10.72%
EPS 2.76 2.32 2.05 2.58 4.78 3.34 2.55 1.32%
DPS 1.00 0.91 0.79 0.71 1.25 1.25 1.00 0.00%
NAPS 0.30 0.27 0.11 0.11 0.23 0.19 0.17 9.91%
Adjusted Per Share Value based on latest NOSH - 836,721
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.26 3.71 3.25 2.66 2.28 1.92 1.55 18.33%
EPS 0.67 0.54 0.43 0.38 0.22 0.15 0.11 35.10%
DPS 0.24 0.21 0.17 0.10 0.06 0.06 0.04 34.76%
NAPS 0.0726 0.0628 0.023 0.016 0.0105 0.0085 0.0076 45.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.05 1.56 1.65 1.78 1.63 1.00 1.13 -
P/RPS 11.64 9.78 10.62 9.75 3.25 2.34 3.25 23.66%
P/EPS 74.26 67.25 80.31 69.02 34.09 29.92 44.39 8.94%
EY 1.35 1.49 1.25 1.45 2.93 3.34 2.25 -8.15%
DY 0.49 0.58 0.48 0.40 0.77 1.25 0.88 -9.28%
P/NAPS 6.83 5.78 15.00 16.18 7.09 5.26 6.65 0.44%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 -
Price 3.03 1.53 1.53 1.76 1.69 1.01 1.00 -
P/RPS 17.21 9.59 9.85 9.64 3.37 2.36 2.87 34.75%
P/EPS 109.77 65.95 74.47 68.25 35.35 30.22 39.28 18.66%
EY 0.91 1.52 1.34 1.47 2.83 3.31 2.55 -15.76%
DY 0.33 0.60 0.52 0.40 0.74 1.24 1.00 -16.85%
P/NAPS 10.10 5.67 13.91 16.00 7.35 5.32 5.88 9.42%

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