[GESHEN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 13.72%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 224,692 228,389 225,868 216,466 191,488 185,510 173,880 18.65%
PBT 8,600 16,078 19,537 21,610 19,300 22,619 19,808 -42.69%
Tax -4,796 -5,231 -5,929 -6,594 -5,940 -5,652 -6,890 -21.47%
NP 3,804 10,847 13,608 15,016 13,360 16,967 12,917 -55.76%
-
NP to SH 5,000 10,557 13,058 14,392 12,656 15,232 11,274 -41.87%
-
Tax Rate 55.77% 32.54% 30.35% 30.51% 30.78% 24.99% 34.78% -
Total Cost 220,888 217,542 212,260 201,450 178,128 168,543 160,962 23.51%
-
Net Worth 97,683 96,928 96,135 93,827 88,444 85,367 77,677 16.52%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 97,683 96,928 96,135 93,827 88,444 85,367 77,677 16.52%
NOSH 80,019 80,019 80,000 80,000 80,000 80,000 80,000 0.01%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.69% 4.75% 6.02% 6.94% 6.98% 9.15% 7.43% -
ROE 5.12% 10.89% 13.58% 15.34% 14.31% 17.84% 14.51% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 292.13 296.89 293.69 281.46 248.98 241.21 226.09 18.64%
EPS 6.52 12.44 16.12 17.42 16.44 18.52 14.65 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.25 1.22 1.15 1.11 1.01 16.51%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 167.15 169.90 168.03 161.03 142.45 138.00 129.35 18.65%
EPS 3.72 7.85 9.71 10.71 9.41 11.33 8.39 -41.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.7211 0.7152 0.698 0.6579 0.6351 0.5778 16.53%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.89 1.68 2.34 2.12 1.99 1.54 1.50 -
P/RPS 0.30 0.57 0.80 0.75 0.80 0.64 0.66 -40.91%
P/EPS 13.69 12.24 13.78 11.33 12.09 7.78 10.23 21.45%
EY 7.30 8.17 7.26 8.83 8.27 12.86 9.77 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.33 1.87 1.74 1.73 1.39 1.49 -39.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 22/02/18 15/11/17 10/08/17 11/05/17 23/02/17 10/11/16 -
Price 0.865 1.56 2.30 2.14 2.40 2.08 1.58 -
P/RPS 0.30 0.53 0.78 0.76 0.96 0.86 0.70 -43.18%
P/EPS 13.31 11.37 13.55 11.44 14.58 10.50 10.78 15.10%
EY 7.52 8.80 7.38 8.74 6.86 9.52 9.28 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.24 1.84 1.75 2.09 1.87 1.56 -42.53%

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