[GDEX] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 9.27%
YoY- -26.54%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 122,047 98,028 83,424 74,796 72,233 59,450 49,129 16.36%
PBT 14,937 10,324 8,454 3,846 4,568 2,863 2,210 37.46%
Tax -4,277 -3,006 -2,352 -1,571 -1,471 -572 -636 37.34%
NP 10,660 7,318 6,102 2,275 3,097 2,291 1,574 37.50%
-
NP to SH 10,660 7,318 6,102 2,275 3,097 2,291 1,574 37.50%
-
Tax Rate 28.63% 29.12% 27.82% 40.85% 32.20% 19.98% 28.78% -
Total Cost 111,387 90,710 77,322 72,521 69,136 57,159 47,555 15.22%
-
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,225 3,204 2,567 2,639 1,286 - - -
Div Payout % 30.26% 43.79% 42.08% 116.04% 41.52% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
NOSH 261,044 255,322 258,541 260,238 264,705 259,333 254,090 0.45%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.73% 7.47% 7.31% 3.04% 4.29% 3.85% 3.20% -
ROE 18.56% 15.09% 13.88% 5.46% 7.80% 6.31% 4.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.75 38.39 32.27 28.74 27.29 22.92 19.34 15.83%
EPS 4.08 2.87 2.36 0.87 1.17 0.88 0.62 36.85%
DPS 1.25 1.25 1.00 1.01 0.49 0.00 0.00 -
NAPS 0.22 0.19 0.17 0.16 0.15 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 260,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.13 1.71 1.45 1.30 1.26 1.04 0.86 16.30%
EPS 0.19 0.13 0.11 0.04 0.05 0.04 0.03 35.98%
DPS 0.06 0.06 0.04 0.05 0.02 0.00 0.00 -
NAPS 0.01 0.0085 0.0077 0.0073 0.0069 0.0063 0.0058 9.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 0.85 0.62 0.41 0.70 0.70 0.80 -
P/RPS 2.97 2.21 1.92 1.43 2.57 3.05 4.14 -5.38%
P/EPS 34.04 29.66 26.27 46.90 59.83 79.24 129.14 -19.91%
EY 2.94 3.37 3.81 2.13 1.67 1.26 0.77 24.99%
DY 0.90 1.47 1.61 2.47 0.69 0.00 0.00 -
P/NAPS 6.32 4.47 3.65 2.56 4.67 5.00 6.15 0.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 16/11/06 -
Price 1.45 0.98 0.63 0.55 0.75 0.71 0.64 -
P/RPS 3.10 2.55 1.95 1.91 2.75 3.10 3.31 -1.08%
P/EPS 35.51 34.19 26.69 62.91 64.10 80.37 103.32 -16.29%
EY 2.82 2.92 3.75 1.59 1.56 1.24 0.97 19.44%
DY 0.86 1.28 1.59 1.84 0.65 0.00 0.00 -
P/NAPS 6.59 5.16 3.71 3.44 5.00 5.07 4.92 4.98%

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