[GDEX] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.81%
YoY- 23.98%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 340,965 309,647 283,495 244,505 212,718 186,526 152,755 14.30%
PBT 18,570 42,304 45,166 45,281 35,150 27,879 23,243 -3.66%
Tax 1,965 -13,199 -16,548 -6,946 -4,229 -3,203 -1,665 -
NP 20,535 29,105 28,618 38,335 30,921 24,676 21,578 -0.82%
-
NP to SH 20,726 29,105 28,618 38,335 30,921 24,676 21,578 -0.66%
-
Tax Rate -10.58% 31.20% 36.64% 15.34% 12.03% 11.49% 7.16% -
Total Cost 320,430 280,542 254,877 206,170 181,797 161,850 131,177 16.03%
-
Net Worth 507,726 504,236 447,332 416,624 359,885 132,119 92,039 32.89%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 13,581 11,172 13,940 13,850 12,143 9,485 5,906 14.87%
Div Payout % 65.53% 38.39% 48.71% 36.13% 39.27% 38.44% 27.37% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 507,726 504,236 447,332 416,624 359,885 132,119 92,039 32.89%
NOSH 5,641,410 5,641,388 5,602,624 1,394,050 1,332,909 1,201,090 836,721 37.40%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.02% 9.40% 10.09% 15.68% 14.54% 13.23% 14.13% -
ROE 4.08% 5.77% 6.40% 9.20% 8.59% 18.68% 23.44% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.04 5.53 5.07 17.61 15.96 15.53 18.26 -16.82%
EPS 0.37 0.52 0.51 2.76 2.32 2.05 2.58 -27.62%
DPS 0.24 0.20 0.25 1.00 0.91 0.79 0.71 -16.52%
NAPS 0.09 0.09 0.08 0.30 0.27 0.11 0.11 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,394,050
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.95 5.40 4.94 4.26 3.71 3.25 2.66 14.34%
EPS 0.36 0.51 0.50 0.67 0.54 0.43 0.38 -0.89%
DPS 0.24 0.19 0.24 0.24 0.21 0.17 0.10 15.69%
NAPS 0.0885 0.0879 0.078 0.0726 0.0628 0.023 0.016 32.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.155 0.345 0.525 2.05 1.56 1.65 1.78 -
P/RPS 2.56 6.24 10.36 11.64 9.78 10.62 9.75 -19.96%
P/EPS 42.19 66.41 102.58 74.26 67.25 80.31 69.02 -7.86%
EY 2.37 1.51 0.97 1.35 1.49 1.25 1.45 8.52%
DY 1.55 0.58 0.48 0.49 0.58 0.48 0.40 25.30%
P/NAPS 1.72 3.83 6.56 6.83 5.78 15.00 16.18 -31.14%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 -
Price 0.445 0.28 0.525 3.03 1.53 1.53 1.76 -
P/RPS 7.36 5.07 10.36 17.21 9.59 9.85 9.64 -4.39%
P/EPS 121.12 53.90 102.58 109.77 65.95 74.47 68.25 10.02%
EY 0.83 1.86 0.97 0.91 1.52 1.34 1.47 -9.07%
DY 0.54 0.71 0.48 0.33 0.60 0.52 0.40 5.12%
P/NAPS 4.94 3.11 6.56 10.10 5.67 13.91 16.00 -17.77%

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