[GDEX] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 1.36%
YoY- 29.47%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 226,308 204,476 165,340 140,252 122,047 98,028 83,424 18.07%
PBT 42,623 32,864 24,779 19,489 14,937 10,324 8,454 30.91%
Tax -6,363 -3,261 -94 -5,688 -4,277 -3,006 -2,352 18.02%
NP 36,260 29,603 24,685 13,801 10,660 7,318 6,102 34.54%
-
NP to SH 36,260 29,603 24,685 13,801 10,660 7,318 6,102 34.54%
-
Tax Rate 14.93% 9.92% 0.38% 29.19% 28.63% 29.12% 27.82% -
Total Cost 190,048 174,873 140,655 126,451 111,387 90,710 77,322 16.15%
-
Net Worth 398,430 147,999 0 71,029 57,429 48,511 43,952 44.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,850 12,143 9,485 5,906 3,225 3,204 2,567 32.40%
Div Payout % 38.20% 41.02% 38.43% 42.80% 30.26% 43.79% 42.08% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 398,430 147,999 0 71,029 57,429 48,511 43,952 44.34%
NOSH 1,373,898 1,233,333 844,576 263,071 261,044 255,322 258,541 32.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.02% 14.48% 14.93% 9.84% 8.73% 7.47% 7.31% -
ROE 9.10% 20.00% 0.00% 19.43% 18.56% 15.09% 13.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.47 16.58 19.58 53.31 46.75 38.39 32.27 -10.59%
EPS 2.64 2.40 2.92 5.25 4.08 2.87 2.36 1.88%
DPS 1.01 0.98 1.12 2.25 1.25 1.25 1.00 0.16%
NAPS 0.29 0.12 0.00 0.27 0.22 0.19 0.17 9.30%
Adjusted Per Share Value based on latest NOSH - 263,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.01 3.62 2.93 2.49 2.16 1.74 1.48 18.05%
EPS 0.64 0.52 0.44 0.24 0.19 0.13 0.11 34.07%
DPS 0.25 0.22 0.17 0.10 0.06 0.06 0.05 30.73%
NAPS 0.0706 0.0262 0.00 0.0126 0.0102 0.0086 0.0078 44.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.74 1.13 2.03 3.17 1.39 0.85 0.62 -
P/RPS 10.56 6.82 10.37 5.95 2.97 2.21 1.92 32.82%
P/EPS 65.93 47.08 69.45 60.43 34.04 29.66 26.27 16.55%
EY 1.52 2.12 1.44 1.65 2.94 3.37 3.81 -14.18%
DY 0.58 0.87 0.55 0.71 0.90 1.47 1.61 -15.63%
P/NAPS 6.00 9.42 0.00 11.74 6.32 4.47 3.65 8.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 -
Price 1.69 1.56 2.12 2.97 1.45 0.98 0.63 -
P/RPS 10.26 9.41 10.83 5.57 3.10 2.55 1.95 31.84%
P/EPS 64.03 64.99 72.53 56.61 35.51 34.19 26.69 15.68%
EY 1.56 1.54 1.38 1.77 2.82 2.92 3.75 -13.58%
DY 0.60 0.63 0.53 0.76 0.86 1.28 1.59 -14.97%
P/NAPS 5.83 13.00 0.00 11.00 6.59 5.16 3.71 7.81%

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