Highlights

[GESHEN] YoY Quarter Result on 2019-09-30 [#3]

Stock [GESHEN]: GE-SHEN CORP BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     50.75%    YoY -     -223.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 44,194 50,788 61,168 54,050 45,119 24,690 23,524 11.08%
  YoY % -12.98% -16.97% 13.17% 19.79% 82.74% 4.96% -
  Horiz. % 187.87% 215.90% 260.02% 229.77% 191.80% 104.96% 100.00%
PBT -792 1,733 3,848 8,749 12,097 1,130 1,800 -
  YoY % -145.70% -54.96% -56.02% -27.68% 970.53% -37.22% -
  Horiz. % -44.00% 96.28% 213.78% 486.06% 672.06% 62.78% 100.00%
Tax 103 -813 -1,150 -2,672 -3,388 -836 -828 -
  YoY % 112.67% 29.30% 56.96% 21.13% -305.26% -0.97% -
  Horiz. % -12.44% 98.19% 138.89% 322.71% 409.18% 100.97% 100.00%
NP -689 920 2,698 6,077 8,709 294 972 -
  YoY % -174.89% -65.90% -55.60% -30.22% 2,862.24% -69.75% -
  Horiz. % -70.88% 94.65% 277.57% 625.21% 895.99% 30.25% 100.00%
NP to SH -958 775 2,598 5,554 7,386 288 1,025 -
  YoY % -223.61% -70.17% -53.22% -24.80% 2,464.58% -71.90% -
  Horiz. % -93.46% 75.61% 253.46% 541.85% 720.59% 28.10% 100.00%
Tax Rate - % 46.91 % 29.89 % 30.54 % 28.01 % 73.98 % 46.00 % -
  YoY % 0.00% 56.94% -2.13% 9.03% -62.14% 60.83% -
  Horiz. % 0.00% 101.98% 64.98% 66.39% 60.89% 160.83% 100.00%
Total Cost 44,883 49,868 58,470 47,973 36,410 24,396 22,552 12.15%
  YoY % -10.00% -14.71% 21.88% 31.76% 49.25% 8.18% -
  Horiz. % 199.02% 221.12% 259.27% 212.72% 161.45% 108.18% 100.00%
Net Worth 95,389 102,311 96,135 77,677 73,090 45,145 43,199 14.11%
  YoY % -6.77% 6.42% 23.76% 6.28% 61.90% 4.50% -
  Horiz. % 220.81% 236.83% 222.53% 179.81% 169.19% 104.50% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 95,389 102,311 96,135 77,677 73,090 45,145 43,199 14.11%
  YoY % -6.77% 6.42% 23.76% 6.28% 61.90% 4.50% -
  Horiz. % 220.81% 236.83% 222.53% 179.81% 169.19% 104.50% 100.00%
NOSH 76,927 76,926 76,908 76,908 76,937 77,837 77,142 -0.05%
  YoY % 0.00% 0.02% 0.00% -0.04% -1.16% 0.90% -
  Horiz. % 99.72% 99.72% 99.70% 99.70% 99.73% 100.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.56 % 1.81 % 4.41 % 11.24 % 19.30 % 1.19 % 4.13 % -
  YoY % -186.19% -58.96% -60.77% -41.76% 1,521.85% -71.19% -
  Horiz. % -37.77% 43.83% 106.78% 272.15% 467.31% 28.81% 100.00%
ROE -1.00 % 0.76 % 2.70 % 7.15 % 10.11 % 0.64 % 2.37 % -
  YoY % -231.58% -71.85% -62.24% -29.28% 1,479.69% -73.00% -
  Horiz. % -42.19% 32.07% 113.92% 301.69% 426.58% 27.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.45 66.02 79.53 70.28 58.64 31.72 30.49 11.13%
  YoY % -12.98% -16.99% 13.16% 19.85% 84.87% 4.03% -
  Horiz. % 188.42% 216.53% 260.84% 230.50% 192.33% 104.03% 100.00%
EPS -1.25 1.01 3.38 7.22 9.60 0.37 1.33 -
  YoY % -223.76% -70.12% -53.19% -24.79% 2,494.59% -72.18% -
  Horiz. % -93.98% 75.94% 254.14% 542.86% 721.80% 27.82% 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 1.2400 1.3300 1.2500 1.0100 0.9500 0.5800 0.5600 14.16%
  YoY % -6.77% 6.40% 23.76% 6.32% 63.79% 3.57% -
  Horiz. % 221.43% 237.50% 223.21% 180.36% 169.64% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,019
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 55.23 63.47 76.44 67.55 56.39 30.86 29.40 11.08%
  YoY % -12.98% -16.97% 13.16% 19.79% 82.73% 4.97% -
  Horiz. % 187.86% 215.88% 260.00% 229.76% 191.80% 104.97% 100.00%
EPS -1.20 0.97 3.25 6.94 9.23 0.36 1.28 -
  YoY % -223.71% -70.15% -53.17% -24.81% 2,463.89% -71.88% -
  Horiz. % -93.75% 75.78% 253.91% 542.19% 721.09% 28.13% 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 1.1921 1.2786 1.2014 0.9707 0.9134 0.5642 0.5399 14.11%
  YoY % -6.77% 6.43% 23.77% 6.27% 61.89% 4.50% -
  Horiz. % 220.80% 236.82% 222.52% 179.79% 169.18% 104.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5300 1.0600 2.3400 1.5000 0.8950 0.6000 0.2350 -
P/RPS 0.92 1.61 2.94 2.13 1.53 1.89 0.77 3.01%
  YoY % -42.86% -45.24% 38.03% 39.22% -19.05% 145.45% -
  Horiz. % 119.48% 209.09% 381.82% 276.62% 198.70% 245.45% 100.00%
P/EPS -42.56 105.21 69.27 20.77 9.32 162.16 17.69 -
  YoY % -140.45% 51.88% 233.51% 122.85% -94.25% 816.68% -
  Horiz. % -240.59% 594.74% 391.58% 117.41% 52.69% 916.68% 100.00%
EY -2.35 0.95 1.44 4.81 10.73 0.62 5.65 -
  YoY % -347.37% -34.03% -70.06% -55.17% 1,630.65% -89.03% -
  Horiz. % -41.59% 16.81% 25.49% 85.13% 189.91% 10.97% 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 0.43 0.80 1.87 1.49 0.94 1.03 0.42 0.39%
  YoY % -46.25% -57.22% 25.50% 58.51% -8.74% 145.24% -
  Horiz. % 102.38% 190.48% 445.24% 354.76% 223.81% 245.24% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 08/11/18 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 -
Price 0.4600 0.8700 2.3000 1.5800 1.4600 0.5300 0.2400 -
P/RPS 0.80 1.32 2.89 2.25 2.49 1.67 0.79 0.21%
  YoY % -39.39% -54.33% 28.44% -9.64% 49.10% 111.39% -
  Horiz. % 101.27% 167.09% 365.82% 284.81% 315.19% 211.39% 100.00%
P/EPS -36.94 86.36 68.09 21.88 15.21 143.24 18.06 -
  YoY % -142.77% 26.83% 211.20% 43.85% -89.38% 693.13% -
  Horiz. % -204.54% 478.18% 377.02% 121.15% 84.22% 793.13% 100.00%
EY -2.71 1.16 1.47 4.57 6.58 0.70 5.54 -
  YoY % -333.62% -21.09% -67.83% -30.55% 840.00% -87.36% -
  Horiz. % -48.92% 20.94% 26.53% 82.49% 118.77% 12.64% 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 0.37 0.65 1.84 1.56 1.54 0.91 0.43 -2.47%
  YoY % -43.08% -64.67% 17.95% 1.30% 69.23% 111.63% -
  Horiz. % 86.05% 151.16% 427.91% 362.79% 358.14% 211.63% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers