[GDEX] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 21.9%
YoY- 45.67%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 135,154 130,909 126,424 122,047 116,322 110,223 104,563 18.67%
PBT 19,255 17,503 16,888 14,937 12,254 12,241 11,161 43.89%
Tax -5,639 -5,014 -4,871 -4,277 -3,509 -3,625 -3,353 41.46%
NP 13,616 12,489 12,017 10,660 8,745 8,616 7,808 44.92%
-
NP to SH 13,616 12,489 12,017 10,660 8,745 8,616 7,808 44.92%
-
Tax Rate 29.29% 28.65% 28.84% 28.63% 28.64% 29.61% 30.04% -
Total Cost 121,538 118,420 114,407 111,387 107,577 101,607 96,755 16.43%
-
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,906 3,225 3,225 3,225 3,225 3,204 3,204 50.39%
Div Payout % 43.38% 25.83% 26.84% 30.26% 36.89% 37.19% 41.04% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
NOSH 262,516 261,212 262,348 261,044 258,070 257,804 256,829 1.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.07% 9.54% 9.51% 8.73% 7.52% 7.82% 7.47% -
ROE 15.72% 20.79% 20.82% 18.56% 16.94% 17.59% 15.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.48 50.12 48.19 46.75 45.07 42.75 40.71 16.95%
EPS 5.19 4.78 4.58 4.08 3.39 3.34 3.04 42.89%
DPS 2.25 1.25 1.25 1.25 1.25 1.25 1.25 48.02%
NAPS 0.33 0.23 0.22 0.22 0.20 0.19 0.20 39.67%
Adjusted Per Share Value based on latest NOSH - 261,044
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.36 2.28 2.20 2.13 2.03 1.92 1.82 18.93%
EPS 0.24 0.22 0.21 0.19 0.15 0.15 0.14 43.28%
DPS 0.10 0.06 0.06 0.06 0.06 0.06 0.06 40.61%
NAPS 0.0151 0.0105 0.0101 0.01 0.009 0.0085 0.009 41.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 1.63 1.60 1.39 1.00 1.00 0.99 -
P/RPS 3.88 3.25 3.32 2.97 2.22 2.34 2.43 36.64%
P/EPS 38.56 34.09 34.93 34.04 29.51 29.92 32.56 11.94%
EY 2.59 2.93 2.86 2.94 3.39 3.34 3.07 -10.72%
DY 1.13 0.77 0.78 0.90 1.25 1.25 1.26 -7.00%
P/NAPS 6.06 7.09 7.27 6.32 5.00 5.26 4.95 14.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 -
Price 2.50 1.69 1.65 1.45 1.34 1.01 1.06 -
P/RPS 4.86 3.37 3.42 3.10 2.97 2.36 2.60 51.80%
P/EPS 48.20 35.35 36.02 35.51 39.54 30.22 34.87 24.11%
EY 2.07 2.83 2.78 2.82 2.53 3.31 2.87 -19.59%
DY 0.90 0.74 0.76 0.86 0.93 1.24 1.18 -16.53%
P/NAPS 7.58 7.35 7.50 6.59 6.70 5.32 5.30 26.96%

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