Highlights

[GESHEN] YoY Quarter Result on 2018-09-30 [#3]

Stock [GESHEN]: GE-SHEN CORP BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -69.01%    YoY -     -70.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 50,788 61,168 54,050 45,119 24,690 23,524 23,513 13.69%
  YoY % -16.97% 13.17% 19.79% 82.74% 4.96% 0.05% -
  Horiz. % 216.00% 260.15% 229.87% 191.89% 105.01% 100.05% 100.00%
PBT 1,733 3,848 8,749 12,097 1,130 1,800 1,318 4.67%
  YoY % -54.96% -56.02% -27.68% 970.53% -37.22% 36.57% -
  Horiz. % 131.49% 291.96% 663.81% 917.83% 85.74% 136.57% 100.00%
Tax -813 -1,150 -2,672 -3,388 -836 -828 -397 12.68%
  YoY % 29.30% 56.96% 21.13% -305.26% -0.97% -108.56% -
  Horiz. % 204.79% 289.67% 673.05% 853.40% 210.58% 208.56% 100.00%
NP 920 2,698 6,077 8,709 294 972 921 -0.02%
  YoY % -65.90% -55.60% -30.22% 2,862.24% -69.75% 5.54% -
  Horiz. % 99.89% 292.94% 659.83% 945.60% 31.92% 105.54% 100.00%
NP to SH 775 2,598 5,554 7,386 288 1,025 950 -3.33%
  YoY % -70.17% -53.22% -24.80% 2,464.58% -71.90% 7.89% -
  Horiz. % 81.58% 273.47% 584.63% 777.47% 30.32% 107.89% 100.00%
Tax Rate 46.91 % 29.89 % 30.54 % 28.01 % 73.98 % 46.00 % 30.12 % 7.66%
  YoY % 56.94% -2.13% 9.03% -62.14% 60.83% 52.72% -
  Horiz. % 155.74% 99.24% 101.39% 92.99% 245.62% 152.72% 100.00%
Total Cost 49,868 58,470 47,973 36,410 24,396 22,552 22,592 14.10%
  YoY % -14.71% 21.88% 31.76% 49.25% 8.18% -0.18% -
  Horiz. % 220.73% 258.81% 212.35% 161.16% 107.99% 99.82% 100.00%
Net Worth 102,311 96,135 77,677 73,090 45,145 43,199 42,137 15.93%
  YoY % 6.42% 23.76% 6.28% 61.90% 4.50% 2.52% -
  Horiz. % 242.81% 228.15% 184.34% 173.46% 107.14% 102.52% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 102,311 96,135 77,677 73,090 45,145 43,199 42,137 15.93%
  YoY % 6.42% 23.76% 6.28% 61.90% 4.50% 2.52% -
  Horiz. % 242.81% 228.15% 184.34% 173.46% 107.14% 102.52% 100.00%
NOSH 76,926 76,908 76,908 76,937 77,837 77,142 76,612 0.07%
  YoY % 0.02% 0.00% -0.04% -1.16% 0.90% 0.69% -
  Horiz. % 100.41% 100.39% 100.39% 100.42% 101.60% 100.69% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.81 % 4.41 % 11.24 % 19.30 % 1.19 % 4.13 % 3.92 % -12.08%
  YoY % -58.96% -60.77% -41.76% 1,521.85% -71.19% 5.36% -
  Horiz. % 46.17% 112.50% 286.73% 492.35% 30.36% 105.36% 100.00%
ROE 0.76 % 2.70 % 7.15 % 10.11 % 0.64 % 2.37 % 2.25 % -16.54%
  YoY % -71.85% -62.24% -29.28% 1,479.69% -73.00% 5.33% -
  Horiz. % 33.78% 120.00% 317.78% 449.33% 28.44% 105.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.02 79.53 70.28 58.64 31.72 30.49 30.69 13.61%
  YoY % -16.99% 13.16% 19.85% 84.87% 4.03% -0.65% -
  Horiz. % 215.12% 259.14% 229.00% 191.07% 103.36% 99.35% 100.00%
EPS 1.01 3.38 7.22 9.60 0.37 1.33 1.24 -3.36%
  YoY % -70.12% -53.19% -24.79% 2,494.59% -72.18% 7.26% -
  Horiz. % 81.45% 272.58% 582.26% 774.19% 29.84% 107.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3300 1.2500 1.0100 0.9500 0.5800 0.5600 0.5500 15.85%
  YoY % 6.40% 23.76% 6.32% 63.79% 3.57% 1.82% -
  Horiz. % 241.82% 227.27% 183.64% 172.73% 105.45% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 76,732
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.47 76.44 67.55 56.39 30.86 29.40 29.38 13.69%
  YoY % -16.97% 13.16% 19.79% 82.73% 4.97% 0.07% -
  Horiz. % 216.03% 260.18% 229.92% 191.93% 105.04% 100.07% 100.00%
EPS 0.97 3.25 6.94 9.23 0.36 1.28 1.19 -3.35%
  YoY % -70.15% -53.17% -24.81% 2,463.89% -71.88% 7.56% -
  Horiz. % 81.51% 273.11% 583.19% 775.63% 30.25% 107.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2786 1.2014 0.9707 0.9134 0.5642 0.5399 0.5266 15.93%
  YoY % 6.43% 23.77% 6.27% 61.89% 4.50% 2.53% -
  Horiz. % 242.80% 228.14% 184.33% 173.45% 107.14% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.0600 2.3400 1.5000 0.8950 0.6000 0.2350 0.2000 -
P/RPS 1.61 2.94 2.13 1.53 1.89 0.77 0.65 16.31%
  YoY % -45.24% 38.03% 39.22% -19.05% 145.45% 18.46% -
  Horiz. % 247.69% 452.31% 327.69% 235.38% 290.77% 118.46% 100.00%
P/EPS 105.21 69.27 20.77 9.32 162.16 17.69 16.13 36.67%
  YoY % 51.88% 233.51% 122.85% -94.25% 816.68% 9.67% -
  Horiz. % 652.26% 429.45% 128.77% 57.78% 1,005.33% 109.67% 100.00%
EY 0.95 1.44 4.81 10.73 0.62 5.65 6.20 -26.84%
  YoY % -34.03% -70.06% -55.17% 1,630.65% -89.03% -8.87% -
  Horiz. % 15.32% 23.23% 77.58% 173.06% 10.00% 91.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.87 1.49 0.94 1.03 0.42 0.36 14.23%
  YoY % -57.22% 25.50% 58.51% -8.74% 145.24% 16.67% -
  Horiz. % 222.22% 519.44% 413.89% 261.11% 286.11% 116.67% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 -
Price 0.8700 2.3000 1.5800 1.4600 0.5300 0.2400 0.2200 -
P/RPS 1.32 2.89 2.25 2.49 1.67 0.79 0.72 10.63%
  YoY % -54.33% 28.44% -9.64% 49.10% 111.39% 9.72% -
  Horiz. % 183.33% 401.39% 312.50% 345.83% 231.94% 109.72% 100.00%
P/EPS 86.36 68.09 21.88 15.21 143.24 18.06 17.74 30.17%
  YoY % 26.83% 211.20% 43.85% -89.38% 693.13% 1.80% -
  Horiz. % 486.81% 383.82% 123.34% 85.74% 807.44% 101.80% 100.00%
EY 1.16 1.47 4.57 6.58 0.70 5.54 5.64 -23.16%
  YoY % -21.09% -67.83% -30.55% 840.00% -87.36% -1.77% -
  Horiz. % 20.57% 26.06% 81.03% 116.67% 12.41% 98.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 1.84 1.56 1.54 0.91 0.43 0.40 8.42%
  YoY % -64.67% 17.95% 1.30% 69.23% 111.63% 7.50% -
  Horiz. % 162.50% 460.00% 390.00% 385.00% 227.50% 107.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

316  390  467  708 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 1.01-0.09 
 SMETRIC 0.49-0.045 
 MYEG 1.18-0.08 
 SEACERA 0.225-0.035 
 SAPNRG 0.370.00 
 ASTRO 1.13-0.04 
 PERMAJU 0.38+0.015 
 PUC 0.1550.00 
 AAX 0.25+0.005 
 XDL 0.125+0.005 
Partners & Brokers