[GDEX] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 6.48%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 283,495 244,505 212,718 186,526 152,755 130,909 110,223 17.04%
PBT 45,166 45,281 35,150 27,879 23,243 17,503 12,241 24.29%
Tax -16,548 -6,946 -4,229 -3,203 -1,665 -5,014 -3,625 28.78%
NP 28,618 38,335 30,921 24,676 21,578 12,489 8,616 22.13%
-
NP to SH 28,618 38,335 30,921 24,676 21,578 12,489 8,616 22.13%
-
Tax Rate 36.64% 15.34% 12.03% 11.49% 7.16% 28.65% 29.61% -
Total Cost 254,877 206,170 181,797 161,850 131,177 118,420 101,607 16.55%
-
Net Worth 447,332 416,624 359,885 132,119 92,039 60,078 48,982 44.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,940 13,850 12,143 9,485 5,906 3,225 3,204 27.75%
Div Payout % 48.71% 36.13% 39.27% 38.44% 27.37% 25.83% 37.19% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 447,332 416,624 359,885 132,119 92,039 60,078 48,982 44.55%
NOSH 5,602,624 1,394,050 1,332,909 1,201,090 836,721 261,212 257,804 67.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.09% 15.68% 14.54% 13.23% 14.13% 9.54% 7.82% -
ROE 6.40% 9.20% 8.59% 18.68% 23.44% 20.79% 17.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.07 17.61 15.96 15.53 18.26 50.12 42.75 -29.89%
EPS 0.51 2.76 2.32 2.05 2.58 4.78 3.34 -26.88%
DPS 0.25 1.00 0.91 0.79 0.71 1.25 1.25 -23.51%
NAPS 0.08 0.30 0.27 0.11 0.11 0.23 0.19 -13.41%
Adjusted Per Share Value based on latest NOSH - 1,201,090
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.94 4.26 3.71 3.25 2.66 2.28 1.92 17.05%
EPS 0.50 0.67 0.54 0.43 0.38 0.22 0.15 22.20%
DPS 0.24 0.24 0.21 0.17 0.10 0.06 0.06 25.97%
NAPS 0.078 0.0726 0.0628 0.023 0.016 0.0105 0.0085 44.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.525 2.05 1.56 1.65 1.78 1.63 1.00 -
P/RPS 10.36 11.64 9.78 10.62 9.75 3.25 2.34 28.12%
P/EPS 102.58 74.26 67.25 80.31 69.02 34.09 29.92 22.78%
EY 0.97 1.35 1.49 1.25 1.45 2.93 3.34 -18.61%
DY 0.48 0.49 0.58 0.48 0.40 0.77 1.25 -14.73%
P/NAPS 6.56 6.83 5.78 15.00 16.18 7.09 5.26 3.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 -
Price 0.525 3.03 1.53 1.53 1.76 1.69 1.01 -
P/RPS 10.36 17.21 9.59 9.85 9.64 3.37 2.36 27.94%
P/EPS 102.58 109.77 65.95 74.47 68.25 35.35 30.22 22.58%
EY 0.97 0.91 1.52 1.34 1.47 2.83 3.31 -18.49%
DY 0.48 0.33 0.60 0.52 0.40 0.74 1.24 -14.62%
P/NAPS 6.56 10.10 5.67 13.91 16.00 7.35 5.32 3.55%

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