[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.54%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,179 82,200 76,252 74,008 89,603 93,362 93,018 -9.40%
PBT 4,212 4,616 3,322 2,488 3,020 5,162 5,106 -12.01%
Tax -2,074 -1,834 -1,096 -808 -1,289 -1,669 -1,708 13.77%
NP 2,138 2,781 2,226 1,680 1,731 3,493 3,398 -26.51%
-
NP to SH 2,197 2,960 2,388 1,844 1,781 3,505 3,474 -26.26%
-
Tax Rate 49.24% 39.73% 32.99% 32.48% 42.68% 32.33% 33.45% -
Total Cost 78,041 79,418 74,026 72,328 87,872 89,869 89,620 -8.78%
-
Net Worth 43,896 43,017 42,367 41,489 40,686 42,279 41,503 3.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 43,896 43,017 42,367 41,489 40,686 42,279 41,503 3.79%
NOSH 77,011 76,816 77,032 76,833 76,767 76,871 76,858 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.67% 3.38% 2.92% 2.27% 1.93% 3.74% 3.65% -
ROE 5.00% 6.88% 5.64% 4.44% 4.38% 8.29% 8.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 104.11 107.01 98.99 96.32 116.72 121.45 121.03 -9.52%
EPS 2.86 3.85 3.10 2.40 2.32 4.56 4.52 -26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.55 0.54 0.53 0.55 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 76,833
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.71 65.32 60.59 58.81 71.20 74.19 73.91 -9.40%
EPS 1.75 2.35 1.90 1.47 1.42 2.79 2.76 -26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3488 0.3418 0.3367 0.3297 0.3233 0.336 0.3298 3.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.235 0.21 0.245 0.20 0.20 0.21 -
P/RPS 0.32 0.22 0.21 0.25 0.17 0.16 0.17 52.27%
P/EPS 11.57 6.10 6.77 10.21 8.62 4.39 4.65 83.31%
EY 8.64 16.40 14.76 9.80 11.60 22.80 21.52 -45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.38 0.45 0.38 0.36 0.39 30.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 20/05/13 25/02/13 21/11/12 27/08/12 -
Price 0.35 0.24 0.23 0.24 0.50 0.22 0.21 -
P/RPS 0.34 0.22 0.23 0.25 0.43 0.18 0.17 58.53%
P/EPS 12.27 6.23 7.42 10.00 21.55 4.82 4.65 90.61%
EY 8.15 16.06 13.48 10.00 4.64 20.73 21.52 -47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.42 0.44 0.94 0.40 0.39 34.63%

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