[GDEX] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 13.03%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 132,672 132,500 128,024 116,322 113,222 112,296 105,124 16.76%
PBT 17,742 19,542 19,524 12,253 10,742 10,272 8,792 59.62%
Tax -5,013 -5,620 -5,532 -3,509 -3,006 -2,896 -2,460 60.66%
NP 12,729 13,922 13,992 8,744 7,736 7,376 6,332 59.21%
-
NP to SH 12,729 13,922 13,992 8,744 7,736 7,376 6,332 59.21%
-
Tax Rate 28.25% 28.76% 28.33% 28.64% 27.98% 28.19% 27.98% -
Total Cost 119,942 118,578 114,032 107,578 105,486 104,920 98,792 13.79%
-
Net Worth 60,159 57,789 57,429 51,435 48,777 51,580 48,511 15.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,214 - - - -
Div Payout % - - - 36.76% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 60,159 57,789 57,429 51,435 48,777 51,580 48,511 15.41%
NOSH 261,561 262,679 261,044 257,176 256,725 257,902 255,322 1.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.59% 10.51% 10.93% 7.52% 6.83% 6.57% 6.02% -
ROE 21.16% 24.09% 24.36% 17.00% 15.86% 14.30% 13.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.72 50.44 49.04 45.23 44.10 43.54 41.17 14.90%
EPS 4.87 5.30 5.36 3.40 3.01 2.86 2.48 56.74%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.20 0.19 0.20 0.19 13.57%
Adjusted Per Share Value based on latest NOSH - 258,070
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.35 2.35 2.27 2.06 2.01 1.99 1.86 16.85%
EPS 0.23 0.25 0.25 0.15 0.14 0.13 0.11 63.44%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0107 0.0102 0.0102 0.0091 0.0086 0.0091 0.0086 15.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.63 1.60 1.39 1.00 1.00 0.99 0.85 -
P/RPS 3.21 3.17 2.83 2.21 2.27 2.27 2.06 34.37%
P/EPS 33.49 30.19 25.93 29.41 33.19 34.62 34.27 -1.52%
EY 2.99 3.31 3.86 3.40 3.01 2.89 2.92 1.59%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 7.09 7.27 6.32 5.00 5.26 4.95 4.47 35.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 -
Price 1.69 1.65 1.45 1.34 1.01 1.06 0.98 -
P/RPS 3.33 3.27 2.96 2.96 2.29 2.43 2.38 25.07%
P/EPS 34.73 31.13 27.05 39.41 33.52 37.06 39.52 -8.24%
EY 2.88 3.21 3.70 2.54 2.98 2.70 2.53 9.01%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 7.35 7.50 6.59 6.70 5.32 5.30 5.16 26.57%

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