[GDEX] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 2.4%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 309,647 283,495 244,505 212,718 186,526 152,755 130,909 15.42%
PBT 42,304 45,166 45,281 35,150 27,879 23,243 17,503 15.83%
Tax -13,199 -16,548 -6,946 -4,229 -3,203 -1,665 -5,014 17.49%
NP 29,105 28,618 38,335 30,921 24,676 21,578 12,489 15.13%
-
NP to SH 29,105 28,618 38,335 30,921 24,676 21,578 12,489 15.13%
-
Tax Rate 31.20% 36.64% 15.34% 12.03% 11.49% 7.16% 28.65% -
Total Cost 280,542 254,877 206,170 181,797 161,850 131,177 118,420 15.45%
-
Net Worth 504,236 447,332 416,624 359,885 132,119 92,039 60,078 42.53%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 11,172 13,940 13,850 12,143 9,485 5,906 3,225 22.99%
Div Payout % 38.39% 48.71% 36.13% 39.27% 38.44% 27.37% 25.83% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 504,236 447,332 416,624 359,885 132,119 92,039 60,078 42.53%
NOSH 5,641,388 5,602,624 1,394,050 1,332,909 1,201,090 836,721 261,212 66.83%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.40% 10.09% 15.68% 14.54% 13.23% 14.13% 9.54% -
ROE 5.77% 6.40% 9.20% 8.59% 18.68% 23.44% 20.79% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.53 5.07 17.61 15.96 15.53 18.26 50.12 -30.73%
EPS 0.52 0.51 2.76 2.32 2.05 2.58 4.78 -30.89%
DPS 0.20 0.25 1.00 0.91 0.79 0.71 1.25 -26.30%
NAPS 0.09 0.08 0.30 0.27 0.11 0.11 0.23 -14.47%
Adjusted Per Share Value based on latest NOSH - 1,332,909
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.49 5.03 4.33 3.77 3.31 2.71 2.32 15.43%
EPS 0.52 0.51 0.68 0.55 0.44 0.38 0.22 15.40%
DPS 0.20 0.25 0.25 0.22 0.17 0.10 0.06 22.20%
NAPS 0.0894 0.0793 0.0739 0.0638 0.0234 0.0163 0.0106 42.64%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.345 0.525 2.05 1.56 1.65 1.78 1.63 -
P/RPS 6.24 10.36 11.64 9.78 10.62 9.75 3.25 11.47%
P/EPS 66.41 102.58 74.26 67.25 80.31 69.02 34.09 11.74%
EY 1.51 0.97 1.35 1.49 1.25 1.45 2.93 -10.45%
DY 0.58 0.48 0.49 0.58 0.48 0.40 0.77 -4.61%
P/NAPS 3.83 6.56 6.83 5.78 15.00 16.18 7.09 -9.75%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 -
Price 0.28 0.525 3.03 1.53 1.53 1.76 1.69 -
P/RPS 5.07 10.36 17.21 9.59 9.85 9.64 3.37 7.04%
P/EPS 53.90 102.58 109.77 65.95 74.47 68.25 35.35 7.28%
EY 1.86 0.97 0.91 1.52 1.34 1.47 2.83 -6.75%
DY 0.71 0.48 0.33 0.60 0.52 0.40 0.74 -0.68%
P/NAPS 3.11 6.56 10.10 5.67 13.91 16.00 7.35 -13.34%

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