[GDEX] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -15.66%
YoY- -1.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 388,789 363,220 340,965 330,690 326,107 317,576 309,647 16.33%
PBT 26,722 23,740 18,570 22,694 29,667 32,375 42,304 -26.31%
Tax -5,292 -4,945 1,965 3,247 1,092 95 -13,199 -45.53%
NP 21,430 18,795 20,535 25,941 30,759 32,470 29,105 -18.41%
-
NP to SH 21,271 18,838 20,726 25,941 30,759 32,470 29,105 -18.81%
-
Tax Rate 19.80% 20.83% -10.58% -14.31% -3.68% -0.29% 31.20% -
Total Cost 367,359 344,425 320,430 304,749 295,348 285,106 280,542 19.63%
-
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,282 11,282 13,581 13,581 13,581 13,581 11,172 0.65%
Div Payout % 53.04% 59.89% 65.53% 52.36% 44.15% 41.83% 38.39% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.51% 5.17% 6.02% 7.84% 9.43% 10.22% 9.40% -
ROE 4.19% 3.71% 4.08% 5.37% 6.06% 7.47% 5.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.89 6.44 6.04 6.16 5.78 5.85 5.53 15.74%
EPS 0.38 0.33 0.37 0.48 0.55 0.60 0.52 -18.82%
DPS 0.20 0.20 0.24 0.25 0.24 0.25 0.20 0.00%
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.78 6.33 5.95 5.77 5.69 5.54 5.40 16.33%
EPS 0.37 0.33 0.36 0.45 0.54 0.57 0.51 -19.21%
DPS 0.20 0.20 0.24 0.24 0.24 0.24 0.19 3.46%
NAPS 0.0885 0.0885 0.0885 0.0843 0.0885 0.0758 0.0879 0.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.33 0.355 0.155 0.27 0.285 0.265 0.345 -
P/RPS 4.79 5.51 2.56 4.39 4.93 4.53 6.24 -16.12%
P/EPS 87.52 106.31 42.19 55.90 52.27 44.34 66.41 20.14%
EY 1.14 0.94 2.37 1.79 1.91 2.26 1.51 -17.04%
DY 0.61 0.56 1.55 0.94 0.84 0.94 0.58 3.40%
P/NAPS 3.67 3.94 1.72 3.00 3.17 3.31 3.83 -2.79%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 27/05/19 -
Price 0.435 0.39 0.445 0.24 0.285 0.275 0.28 -
P/RPS 6.31 6.06 7.36 3.90 4.93 4.70 5.07 15.65%
P/EPS 115.37 116.79 121.12 49.69 52.27 46.01 53.90 65.85%
EY 0.87 0.86 0.83 2.01 1.91 2.17 1.86 -39.66%
DY 0.46 0.51 0.54 1.05 0.84 0.91 0.71 -25.06%
P/NAPS 4.83 4.33 4.94 2.67 3.17 3.44 3.11 34.00%

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