[GDEX] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -15.85%
YoY- -25.35%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 424,757 340,965 309,647 283,495 244,505 212,718 186,526 13.48%
PBT 37,617 18,570 42,304 45,166 45,281 35,150 27,879 4.71%
Tax -9,802 1,965 -13,199 -16,548 -6,946 -4,229 -3,203 18.75%
NP 27,815 20,535 29,105 28,618 38,335 30,921 24,676 1.85%
-
NP to SH 28,360 20,726 29,105 28,618 38,335 30,921 24,676 2.16%
-
Tax Rate 26.06% -10.58% 31.20% 36.64% 15.34% 12.03% 11.49% -
Total Cost 396,942 320,430 280,542 254,877 206,170 181,797 161,850 14.78%
-
Net Worth 507,726 507,726 504,236 447,332 416,624 359,885 132,119 22.98%
Dividend
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 11,282 13,581 11,172 13,940 13,850 12,143 9,485 2.70%
Div Payout % 39.78% 65.53% 38.39% 48.71% 36.13% 39.27% 38.44% -
Equity
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 507,726 507,726 504,236 447,332 416,624 359,885 132,119 22.98%
NOSH 5,641,410 5,641,410 5,641,388 5,602,624 1,394,050 1,332,909 1,201,090 26.83%
Ratio Analysis
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.55% 6.02% 9.40% 10.09% 15.68% 14.54% 13.23% -
ROE 5.59% 4.08% 5.77% 6.40% 9.20% 8.59% 18.68% -
Per Share
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.53 6.04 5.53 5.07 17.61 15.96 15.53 -10.52%
EPS 0.50 0.37 0.52 0.51 2.76 2.32 2.05 -19.49%
DPS 0.20 0.24 0.20 0.25 1.00 0.91 0.79 -19.03%
NAPS 0.09 0.09 0.09 0.08 0.30 0.27 0.11 -3.03%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.53 6.04 5.49 5.03 4.33 3.77 3.31 13.46%
EPS 0.50 0.37 0.52 0.51 0.68 0.55 0.44 1.98%
DPS 0.20 0.24 0.20 0.25 0.25 0.22 0.17 2.52%
NAPS 0.09 0.09 0.0894 0.0793 0.0739 0.0638 0.0234 23.00%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.315 0.155 0.345 0.525 2.05 1.56 1.65 -
P/RPS 4.18 2.56 6.24 10.36 11.64 9.78 10.62 -13.35%
P/EPS 62.66 42.19 66.41 102.58 74.26 67.25 80.31 -3.74%
EY 1.60 2.37 1.51 0.97 1.35 1.49 1.25 3.86%
DY 0.63 1.55 0.58 0.48 0.49 0.58 0.48 4.26%
P/NAPS 3.50 1.72 3.83 6.56 6.83 5.78 15.00 -20.04%
Price Multiplier on Announcement Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/11/21 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 -
Price 0.30 0.445 0.28 0.525 3.03 1.53 1.53 -
P/RPS 3.98 7.36 5.07 10.36 17.21 9.59 9.85 -13.00%
P/EPS 59.68 121.12 53.90 102.58 109.77 65.95 74.47 -3.34%
EY 1.68 0.83 1.86 0.97 0.91 1.52 1.34 3.53%
DY 0.67 0.54 0.71 0.48 0.33 0.60 0.52 3.97%
P/NAPS 3.33 4.94 3.11 6.56 10.10 5.67 13.91 -19.72%

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