[GDEX] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.66%
YoY- -10.34%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 126,424 104,563 86,537 75,419 75,599 61,602 51,953 15.96%
PBT 16,888 11,161 8,799 4,629 4,689 2,938 2,362 38.75%
Tax -4,871 -3,353 -2,339 -1,793 -1,526 -583 -652 39.77%
NP 12,017 7,808 6,460 2,836 3,163 2,355 1,710 38.35%
-
NP to SH 12,017 7,808 6,460 2,836 3,163 2,355 1,710 38.35%
-
Tax Rate 28.84% 30.04% 26.58% 38.73% 32.54% 19.84% 27.60% -
Total Cost 114,407 96,755 80,077 72,583 72,436 59,247 50,243 14.68%
-
Net Worth 57,716 51,365 43,606 41,077 38,722 35,336 33,504 9.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,225 3,204 2,567 2,639 1,286 - - -
Div Payout % 26.84% 41.04% 39.75% 93.09% 40.66% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,716 51,365 43,606 41,077 38,722 35,336 33,504 9.47%
NOSH 262,348 256,829 256,507 256,734 258,148 252,400 257,727 0.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.51% 7.47% 7.47% 3.76% 4.18% 3.82% 3.29% -
ROE 20.82% 15.20% 14.81% 6.90% 8.17% 6.66% 5.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.19 40.71 33.74 29.38 29.29 24.41 20.16 15.61%
EPS 4.58 3.04 2.52 1.10 1.23 0.93 0.66 38.06%
DPS 1.25 1.25 1.00 1.03 0.50 0.00 0.00 -
NAPS 0.22 0.20 0.17 0.16 0.15 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 256,734
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.20 1.82 1.51 1.32 1.32 1.07 0.91 15.83%
EPS 0.21 0.14 0.11 0.05 0.06 0.04 0.03 38.26%
DPS 0.06 0.06 0.04 0.05 0.02 0.00 0.00 -
NAPS 0.0101 0.009 0.0076 0.0072 0.0068 0.0062 0.0058 9.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 0.99 0.59 0.50 0.68 0.76 0.64 -
P/RPS 3.32 2.43 1.75 1.70 2.32 3.11 3.17 0.77%
P/EPS 34.93 32.56 23.43 45.26 55.50 81.45 96.46 -15.56%
EY 2.86 3.07 4.27 2.21 1.80 1.23 1.04 18.34%
DY 0.78 1.26 1.69 2.06 0.73 0.00 0.00 -
P/NAPS 7.27 4.95 3.47 3.13 4.53 5.43 4.92 6.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 -
Price 1.65 1.06 0.72 0.66 0.68 0.75 0.91 -
P/RPS 3.42 2.60 2.13 2.25 2.32 3.07 4.51 -4.50%
P/EPS 36.02 34.87 28.59 59.75 55.50 80.38 137.15 -19.95%
EY 2.78 2.87 3.50 1.67 1.80 1.24 0.73 24.93%
DY 0.76 1.18 1.39 1.56 0.73 0.00 0.00 -
P/NAPS 7.50 5.30 4.24 4.13 4.53 5.36 7.00 1.15%

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