[GDEX] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -7.13%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 430,507 330,690 305,080 271,570 236,972 209,863 175,134 14.83%
PBT 36,278 22,694 47,238 45,338 44,244 34,097 26,222 5.11%
Tax -10,250 3,247 -20,936 -11,331 -6,589 -3,901 -3,048 20.50%
NP 26,028 25,941 26,302 34,007 37,655 30,196 23,174 1.80%
-
NP to SH 26,086 25,941 26,302 34,007 37,655 30,196 23,174 1.83%
-
Tax Rate 28.25% -14.31% 44.32% 24.99% 14.89% 11.44% 11.62% -
Total Cost 404,479 304,749 278,778 237,563 199,317 179,667 151,960 16.25%
-
Net Worth 507,726 483,409 504,236 446,098 398,165 161,034 0 -
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 13,581 11,172 13,940 13,850 12,143 9,485 -
Div Payout % - 52.36% 42.48% 40.99% 36.78% 40.22% 40.93% -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 507,726 483,409 504,236 446,098 398,165 161,034 0 -
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,372,985 1,238,730 858,452 33.58%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.05% 7.84% 8.62% 12.52% 15.89% 14.39% 13.23% -
ROE 5.14% 5.37% 5.22% 7.62% 9.46% 18.75% 0.00% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.63 6.16 5.45 4.87 17.26 16.94 20.40 -14.03%
EPS 0.46 0.48 0.47 0.61 2.74 2.44 2.70 -23.83%
DPS 0.00 0.25 0.20 0.25 1.01 0.98 1.10 -
NAPS 0.09 0.09 0.09 0.08 0.29 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.63 5.86 5.41 4.81 4.20 3.72 3.10 14.85%
EPS 0.46 0.46 0.47 0.60 0.67 0.54 0.41 1.78%
DPS 0.00 0.24 0.20 0.25 0.25 0.22 0.17 -
NAPS 0.09 0.0857 0.0894 0.0791 0.0706 0.0285 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.27 0.265 0.605 1.69 1.73 2.10 -
P/RPS 4.59 4.39 4.87 12.42 9.79 10.21 10.29 -11.67%
P/EPS 75.69 55.90 56.45 99.20 61.62 70.97 77.79 -0.42%
EY 1.32 1.79 1.77 1.01 1.62 1.41 1.29 0.35%
DY 0.00 0.94 0.75 0.41 0.60 0.57 0.53 -
P/NAPS 3.89 3.00 2.94 7.56 5.83 13.31 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/09/21 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 -
Price 0.31 0.24 0.305 0.62 1.59 1.66 1.61 -
P/RPS 4.06 3.90 5.60 12.73 9.21 9.80 7.89 -9.71%
P/EPS 67.04 49.69 64.97 101.66 57.97 68.10 59.64 1.81%
EY 1.49 2.01 1.54 0.98 1.72 1.47 1.68 -1.82%
DY 0.00 1.05 0.66 0.40 0.63 0.59 0.69 -
P/NAPS 3.44 2.67 3.39 7.75 5.48 12.77 0.00 -

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