[GDEX] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 6.7%
YoY- 20.87%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 175,134 146,312 126,424 104,563 86,537 75,419 75,599 15.02%
PBT 26,222 21,162 16,888 11,161 8,799 4,629 4,689 33.21%
Tax -3,048 -2,102 -4,871 -3,353 -2,339 -1,793 -1,526 12.21%
NP 23,174 19,060 12,017 7,808 6,460 2,836 3,163 39.34%
-
NP to SH 23,174 19,060 12,017 7,808 6,460 2,836 3,163 39.34%
-
Tax Rate 11.62% 9.93% 28.84% 30.04% 26.58% 38.73% 32.54% -
Total Cost 151,960 127,252 114,407 96,755 80,077 72,583 72,436 13.13%
-
Net Worth 0 80,759 57,716 51,365 43,606 41,077 38,722 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,485 5,906 3,225 3,204 2,567 2,639 1,286 39.49%
Div Payout % 40.93% 30.99% 26.84% 41.04% 39.75% 93.09% 40.66% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 0 80,759 57,716 51,365 43,606 41,077 38,722 -
NOSH 858,452 807,592 262,348 256,829 256,507 256,734 258,148 22.16%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.23% 13.03% 9.51% 7.47% 7.47% 3.76% 4.18% -
ROE 0.00% 23.60% 20.82% 15.20% 14.81% 6.90% 8.17% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.40 18.12 48.19 40.71 33.74 29.38 29.29 -5.84%
EPS 2.70 2.36 4.58 3.04 2.52 1.10 1.23 13.99%
DPS 1.10 0.73 1.25 1.25 1.00 1.03 0.50 14.03%
NAPS 0.00 0.10 0.22 0.20 0.17 0.16 0.15 -
Adjusted Per Share Value based on latest NOSH - 256,829
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.10 2.59 2.24 1.85 1.53 1.34 1.34 14.99%
EPS 0.41 0.34 0.21 0.14 0.11 0.05 0.06 37.73%
DPS 0.17 0.10 0.06 0.06 0.05 0.05 0.02 42.83%
NAPS 0.00 0.0143 0.0102 0.0091 0.0077 0.0073 0.0069 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.10 1.15 1.60 0.99 0.59 0.50 0.68 -
P/RPS 10.29 6.35 3.32 2.43 1.75 1.70 2.32 28.16%
P/EPS 77.79 48.73 34.93 32.56 23.43 45.26 55.50 5.78%
EY 1.29 2.05 2.86 3.07 4.27 2.21 1.80 -5.39%
DY 0.53 0.64 0.78 1.26 1.69 2.06 0.73 -5.19%
P/NAPS 0.00 11.50 7.27 4.95 3.47 3.13 4.53 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 -
Price 1.61 1.64 1.65 1.06 0.72 0.66 0.68 -
P/RPS 7.89 9.05 3.42 2.60 2.13 2.25 2.32 22.61%
P/EPS 59.64 69.49 36.02 34.87 28.59 59.75 55.50 1.20%
EY 1.68 1.44 2.78 2.87 3.50 1.67 1.80 -1.14%
DY 0.69 0.45 0.76 1.18 1.39 1.56 0.73 -0.93%
P/NAPS 0.00 16.40 7.50 5.30 4.24 4.13 4.53 -

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