[GDEX] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -3.93%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 420,024 317,576 292,988 250,510 219,757 196,751 158,703 13.83%
PBT 40,385 32,375 44,607 44,474 40,183 31,306 24,272 7.01%
Tax -10,573 95 -20,980 -7,645 -5,739 -3,010 -887 39.09%
NP 29,812 32,470 23,627 36,829 34,444 28,296 23,385 3.28%
-
NP to SH 28,728 32,470 23,627 36,829 34,444 28,296 23,385 2.77%
-
Tax Rate 26.18% -0.29% 47.03% 17.19% 14.28% 9.61% 3.65% -
Total Cost 390,212 285,106 269,361 213,681 185,313 168,455 135,318 15.14%
-
Net Worth 507,726 434,611 446,897 446,098 387,800 133,577 100,731 24.03%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,282 13,581 11,172 13,940 13,850 12,143 9,485 2.33%
Div Payout % 39.27% 41.83% 47.29% 37.85% 40.21% 42.92% 40.56% -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 507,726 434,611 446,897 446,098 387,800 133,577 100,731 24.03%
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,385,000 1,214,342 839,428 28.87%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.10% 10.22% 8.06% 14.70% 15.67% 14.38% 14.74% -
ROE 5.66% 7.47% 5.29% 8.26% 8.88% 21.18% 23.22% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.45 5.85 5.24 4.49 15.87 16.20 18.91 -11.66%
EPS 0.51 0.60 0.42 0.66 2.49 2.33 2.79 -20.25%
DPS 0.20 0.25 0.20 0.25 1.00 1.00 1.13 -20.59%
NAPS 0.09 0.08 0.08 0.08 0.28 0.11 0.12 -3.75%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.32 5.54 5.11 4.37 3.83 3.43 2.77 13.81%
EPS 0.50 0.57 0.41 0.64 0.60 0.49 0.41 2.67%
DPS 0.20 0.24 0.19 0.24 0.24 0.21 0.17 2.18%
NAPS 0.0885 0.0758 0.0779 0.0778 0.0676 0.0233 0.0176 23.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.285 0.265 0.405 0.625 1.54 1.37 2.19 -
P/RPS 3.83 4.53 7.72 13.91 9.71 8.46 11.58 -13.69%
P/EPS 55.97 44.34 95.76 94.63 61.92 58.79 78.61 -4.42%
EY 1.79 2.26 1.04 1.06 1.61 1.70 1.27 4.67%
DY 0.70 0.94 0.49 0.40 0.65 0.73 0.52 4.03%
P/NAPS 3.17 3.31 5.06 7.81 5.50 12.45 18.25 -20.79%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/22 26/08/19 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 -
Price 0.255 0.275 0.42 0.68 1.51 0.865 2.20 -
P/RPS 3.42 4.70 8.01 15.14 9.52 5.34 11.64 -15.04%
P/EPS 50.08 46.01 99.30 102.96 60.72 37.12 78.97 -5.88%
EY 2.00 2.17 1.01 0.97 1.65 2.69 1.27 6.23%
DY 0.78 0.91 0.48 0.37 0.66 1.16 0.51 5.82%
P/NAPS 2.83 3.44 5.25 8.50 5.39 7.86 18.33 -22.02%

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