[GDEX] QoQ Annualized Quarter 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- -2.47%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 290,452 275,068 250,510 247,524 248,332 232,068 219,757 20.37%
PBT 42,688 37,284 44,474 39,792 40,960 38,480 40,183 4.10%
Tax -13,722 -5,708 -7,645 -6,037 -6,350 -6,056 -5,739 78.52%
NP 28,966 31,576 36,829 33,754 34,610 32,424 34,444 -10.87%
-
NP to SH 28,966 31,576 36,829 33,754 34,610 32,424 34,444 -10.87%
-
Tax Rate 32.14% 15.31% 17.19% 15.17% 15.50% 15.74% 14.28% -
Total Cost 261,486 243,492 213,681 213,769 213,722 199,644 185,313 25.72%
-
Net Worth 446,098 446,098 446,098 416,624 401,475 398,430 362,568 14.77%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 13,940 - - - 12,948 -
Div Payout % - - 37.85% - - - 37.59% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 446,098 446,098 446,098 416,624 401,475 398,430 362,568 14.77%
NOSH 5,576,236 5,576,236 5,576,236 1,394,050 1,384,400 1,373,898 1,294,887 163.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.97% 11.48% 14.70% 13.64% 13.94% 13.97% 15.67% -
ROE 6.49% 7.08% 8.26% 8.10% 8.62% 8.14% 9.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.21 4.93 4.49 17.82 17.94 16.89 16.97 -54.39%
EPS 0.52 0.56 0.66 2.44 2.50 2.36 2.66 -66.21%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 1.00 -
NAPS 0.08 0.08 0.08 0.30 0.29 0.29 0.28 -56.52%
Adjusted Per Share Value based on latest NOSH - 1,394,050
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.06 4.80 4.37 4.32 4.33 4.05 3.83 20.34%
EPS 0.51 0.55 0.64 0.59 0.60 0.57 0.60 -10.24%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.23 -
NAPS 0.0778 0.0778 0.0778 0.0726 0.07 0.0695 0.0632 14.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.605 0.635 0.625 2.05 1.69 1.74 1.54 -
P/RPS 11.62 12.87 13.91 11.50 9.42 10.30 9.07 17.90%
P/EPS 116.47 112.14 94.63 84.34 67.60 73.73 57.89 59.16%
EY 0.86 0.89 1.06 1.19 1.48 1.36 1.73 -37.16%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.65 -
P/NAPS 7.56 7.94 7.81 6.83 5.83 6.00 5.50 23.55%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 -
Price 0.62 0.63 0.68 3.03 1.59 1.69 1.51 -
P/RPS 11.90 12.77 15.14 17.00 8.86 10.01 8.90 21.30%
P/EPS 119.36 111.26 102.96 124.66 63.60 71.61 56.77 63.89%
EY 0.84 0.90 0.97 0.80 1.57 1.40 1.76 -38.84%
DY 0.00 0.00 0.37 0.00 0.00 0.00 0.66 -
P/NAPS 7.75 7.88 8.50 10.10 5.48 5.83 5.39 27.30%

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