[GESHEN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 48.76%
YoY- 251.77%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 152,596 137,330 132,100 107,912 70,920 85,000 91,288 40.80%
PBT 10,500 20,821 24,092 11,944 6,988 4,438 4,322 80.62%
Tax -4,656 -5,800 -7,162 -3,968 -2,320 -1,908 -2,640 45.92%
NP 5,844 15,021 16,929 7,976 4,668 2,530 1,682 129.22%
-
NP to SH 4,224 12,719 14,477 6,944 4,668 2,544 1,700 83.34%
-
Tax Rate 44.34% 27.86% 29.73% 33.22% 33.20% 42.99% 61.08% -
Total Cost 146,752 122,309 115,170 99,936 66,252 82,470 89,605 38.90%
-
Net Worth 75,538 74,591 73,053 68,516 48,369 46,999 44,548 42.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 75,538 74,591 73,053 68,516 48,369 46,999 44,548 42.15%
NOSH 77,080 76,898 76,898 76,984 76,776 77,048 76,807 0.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.83% 10.94% 12.82% 7.39% 6.58% 2.98% 1.84% -
ROE 5.59% 17.05% 19.82% 10.13% 9.65% 5.41% 3.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 197.97 178.59 171.79 140.17 92.37 110.32 118.85 40.47%
EPS 5.48 16.54 18.83 9.02 6.08 3.30 2.21 83.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.95 0.89 0.63 0.61 0.58 41.81%
Adjusted Per Share Value based on latest NOSH - 77,090
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 121.23 109.10 104.95 85.73 56.34 67.53 72.52 40.80%
EPS 3.36 10.10 11.50 5.52 3.71 2.02 1.35 83.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6001 0.5926 0.5804 0.5443 0.3843 0.3734 0.3539 42.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.60 2.76 0.895 0.73 0.58 0.555 0.60 -
P/RPS 0.81 1.55 0.52 0.52 0.63 0.50 0.50 37.89%
P/EPS 29.20 16.69 4.75 8.09 9.54 16.81 27.11 5.07%
EY 3.43 5.99 21.04 12.36 10.48 5.95 3.69 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.85 0.94 0.82 0.92 0.91 1.03 35.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 09/11/15 27/08/15 29/05/15 27/02/15 20/11/14 -
Price 1.45 2.55 1.46 0.815 0.67 0.515 0.53 -
P/RPS 0.73 1.43 0.85 0.58 0.73 0.47 0.45 38.02%
P/EPS 26.46 15.42 7.75 9.04 11.02 15.60 23.95 6.86%
EY 3.78 6.49 12.89 11.07 9.07 6.41 4.18 -6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.63 1.54 0.92 1.06 0.84 0.91 38.25%

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