[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.06%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,000 91,288 87,554 79,924 80,179 82,200 76,252 7.48%
PBT 4,438 4,322 4,224 4,572 4,212 4,616 3,322 21.23%
Tax -1,908 -2,640 -2,288 -2,268 -2,074 -1,834 -1,096 44.56%
NP 2,530 1,682 1,936 2,304 2,138 2,781 2,226 8.88%
-
NP to SH 2,544 1,700 1,974 2,352 2,197 2,960 2,388 4.29%
-
Tax Rate 42.99% 61.08% 54.17% 49.61% 49.24% 39.73% 32.99% -
Total Cost 82,470 89,605 85,618 77,620 78,041 79,418 74,026 7.44%
-
Net Worth 46,999 44,548 44,723 44,099 43,896 43,017 42,367 7.14%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 46,999 44,548 44,723 44,099 43,896 43,017 42,367 7.14%
NOSH 77,048 76,807 77,109 77,368 77,011 76,816 77,032 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.98% 1.84% 2.21% 2.88% 2.67% 3.38% 2.92% -
ROE 5.41% 3.82% 4.41% 5.33% 5.00% 6.88% 5.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 110.32 118.85 113.55 103.30 104.11 107.01 98.99 7.47%
EPS 3.30 2.21 2.56 3.04 2.86 3.85 3.10 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.58 0.57 0.57 0.56 0.55 7.12%
Adjusted Per Share Value based on latest NOSH - 77,368
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.54 72.54 69.57 63.51 63.71 65.32 60.59 7.48%
EPS 2.02 1.35 1.57 1.87 1.75 2.35 1.90 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3735 0.354 0.3554 0.3504 0.3488 0.3418 0.3367 7.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.555 0.60 0.49 0.38 0.33 0.235 0.21 -
P/RPS 0.50 0.50 0.43 0.37 0.32 0.22 0.21 78.02%
P/EPS 16.81 27.11 19.14 12.50 11.57 6.10 6.77 83.06%
EY 5.95 3.69 5.22 8.00 8.64 16.40 14.76 -45.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 0.84 0.67 0.58 0.42 0.38 78.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 29/08/13 -
Price 0.515 0.53 0.50 0.39 0.35 0.24 0.23 -
P/RPS 0.47 0.45 0.44 0.38 0.34 0.22 0.23 60.82%
P/EPS 15.60 23.95 19.53 12.83 12.27 6.23 7.42 63.89%
EY 6.41 4.18 5.12 7.79 8.15 16.06 13.48 -38.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.86 0.68 0.61 0.43 0.42 58.53%

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