[GDEX] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 5.27%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 326,107 298,730 261,260 226,308 204,476 165,340 140,252 15.09%
PBT 29,667 44,648 44,175 42,623 32,864 24,779 19,489 7.25%
Tax 1,092 -22,443 -7,558 -6,363 -3,261 -94 -5,688 -
NP 30,759 22,205 36,617 36,260 29,603 24,685 13,801 14.28%
-
NP to SH 30,759 22,205 36,617 36,260 29,603 24,685 13,801 14.28%
-
Tax Rate -3.68% 50.27% 17.11% 14.93% 9.92% 0.38% 29.19% -
Total Cost 295,348 276,525 224,643 190,048 174,873 140,655 126,451 15.17%
-
Net Worth 507,724 454,754 446,098 398,430 147,999 0 71,029 38.77%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 13,581 11,172 13,940 13,850 12,143 9,485 5,906 14.88%
Div Payout % 44.15% 50.32% 38.07% 38.20% 41.02% 38.43% 42.80% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 507,724 454,754 446,098 398,430 147,999 0 71,029 38.77%
NOSH 5,641,388 5,602,624 5,576,236 1,373,898 1,233,333 844,576 263,071 66.64%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.43% 7.43% 14.02% 16.02% 14.48% 14.93% 9.84% -
ROE 6.06% 4.88% 8.21% 9.10% 20.00% 0.00% 19.43% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.78 5.26 4.69 16.47 16.58 19.58 53.31 -30.93%
EPS 0.55 0.39 0.66 2.64 2.40 2.92 5.25 -31.32%
DPS 0.24 0.20 0.25 1.01 0.98 1.12 2.25 -31.12%
NAPS 0.09 0.08 0.08 0.29 0.12 0.00 0.27 -16.72%
Adjusted Per Share Value based on latest NOSH - 1,373,898
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.78 5.30 4.63 4.01 3.62 2.93 2.49 15.06%
EPS 0.55 0.39 0.65 0.64 0.52 0.44 0.24 14.81%
DPS 0.24 0.20 0.25 0.25 0.22 0.17 0.10 15.70%
NAPS 0.09 0.0806 0.0791 0.0706 0.0262 0.00 0.0126 38.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.285 0.42 0.635 1.74 1.13 2.03 3.17 -
P/RPS 4.93 7.99 13.55 10.56 6.82 10.37 5.95 -3.08%
P/EPS 52.27 107.52 96.70 65.93 47.08 69.45 60.43 -2.38%
EY 1.91 0.93 1.03 1.52 2.12 1.44 1.65 2.46%
DY 0.84 0.48 0.39 0.58 0.87 0.55 0.71 2.84%
P/NAPS 3.17 5.25 7.94 6.00 9.42 0.00 11.74 -19.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 -
Price 0.285 0.30 0.63 1.69 1.56 2.12 2.97 -
P/RPS 4.93 5.71 13.45 10.26 9.41 10.83 5.57 -2.01%
P/EPS 52.27 76.80 95.94 64.03 64.99 72.53 56.61 -1.31%
EY 1.91 1.30 1.04 1.56 1.54 1.38 1.77 1.27%
DY 0.84 0.67 0.40 0.60 0.63 0.53 0.76 1.68%
P/NAPS 3.17 3.75 7.88 5.83 13.00 0.00 11.00 -18.71%

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