[GESHEN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -25.78%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 91,288 87,554 79,924 80,179 82,200 76,252 74,008 15.00%
PBT 4,322 4,224 4,572 4,212 4,616 3,322 2,488 44.45%
Tax -2,640 -2,288 -2,268 -2,074 -1,834 -1,096 -808 120.03%
NP 1,682 1,936 2,304 2,138 2,781 2,226 1,680 0.07%
-
NP to SH 1,700 1,974 2,352 2,197 2,960 2,388 1,844 -5.27%
-
Tax Rate 61.08% 54.17% 49.61% 49.24% 39.73% 32.99% 32.48% -
Total Cost 89,605 85,618 77,620 78,041 79,418 74,026 72,328 15.33%
-
Net Worth 44,548 44,723 44,099 43,896 43,017 42,367 41,489 4.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 44,548 44,723 44,099 43,896 43,017 42,367 41,489 4.85%
NOSH 76,807 77,109 77,368 77,011 76,816 77,032 76,833 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.84% 2.21% 2.88% 2.67% 3.38% 2.92% 2.27% -
ROE 3.82% 4.41% 5.33% 5.00% 6.88% 5.64% 4.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.85 113.55 103.30 104.11 107.01 98.99 96.32 15.02%
EPS 2.21 2.56 3.04 2.86 3.85 3.10 2.40 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.57 0.57 0.56 0.55 0.54 4.87%
Adjusted Per Share Value based on latest NOSH - 78,235
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.59 69.62 63.55 63.75 65.36 60.63 58.85 15.00%
EPS 1.35 1.57 1.87 1.75 2.35 1.90 1.47 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.3556 0.3507 0.349 0.342 0.3369 0.3299 4.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.60 0.49 0.38 0.33 0.235 0.21 0.245 -
P/RPS 0.50 0.43 0.37 0.32 0.22 0.21 0.25 58.67%
P/EPS 27.11 19.14 12.50 11.57 6.10 6.77 10.21 91.63%
EY 3.69 5.22 8.00 8.64 16.40 14.76 9.80 -47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.67 0.58 0.42 0.38 0.45 73.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 29/08/13 20/05/13 -
Price 0.53 0.50 0.39 0.35 0.24 0.23 0.24 -
P/RPS 0.45 0.44 0.38 0.34 0.22 0.23 0.25 47.91%
P/EPS 23.95 19.53 12.83 12.27 6.23 7.42 10.00 78.91%
EY 4.18 5.12 7.79 8.15 16.06 13.48 10.00 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.68 0.61 0.43 0.42 0.44 62.25%

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