[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 83.49%
YoY- 98.47%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 137,330 132,100 107,912 70,920 85,000 91,288 87,554 34.88%
PBT 20,821 24,092 11,944 6,988 4,438 4,322 4,224 188.79%
Tax -5,800 -7,162 -3,968 -2,320 -1,908 -2,640 -2,288 85.60%
NP 15,021 16,929 7,976 4,668 2,530 1,682 1,936 290.45%
-
NP to SH 12,719 14,477 6,944 4,668 2,544 1,700 1,974 245.08%
-
Tax Rate 27.86% 29.73% 33.22% 33.20% 42.99% 61.08% 54.17% -
Total Cost 122,309 115,170 99,936 66,252 82,470 89,605 85,618 26.75%
-
Net Worth 74,591 73,053 68,516 48,369 46,999 44,548 44,723 40.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 74,591 73,053 68,516 48,369 46,999 44,548 44,723 40.50%
NOSH 76,898 76,898 76,984 76,776 77,048 76,807 77,109 -0.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.94% 12.82% 7.39% 6.58% 2.98% 1.84% 2.21% -
ROE 17.05% 19.82% 10.13% 9.65% 5.41% 3.82% 4.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 178.59 171.79 140.17 92.37 110.32 118.85 113.55 35.13%
EPS 16.54 18.83 9.02 6.08 3.30 2.21 2.56 245.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.89 0.63 0.61 0.58 0.58 40.76%
Adjusted Per Share Value based on latest NOSH - 76,776
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.93 102.86 84.03 55.22 66.19 71.08 68.18 34.87%
EPS 9.90 11.27 5.41 3.63 1.98 1.32 1.54 244.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5808 0.5688 0.5335 0.3766 0.366 0.3469 0.3482 40.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.76 0.895 0.73 0.58 0.555 0.60 0.49 -
P/RPS 1.55 0.52 0.52 0.63 0.50 0.50 0.43 134.54%
P/EPS 16.69 4.75 8.09 9.54 16.81 27.11 19.14 -8.70%
EY 5.99 21.04 12.36 10.48 5.95 3.69 5.22 9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 0.94 0.82 0.92 0.91 1.03 0.84 125.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 09/11/15 27/08/15 29/05/15 27/02/15 20/11/14 28/08/14 -
Price 2.55 1.46 0.815 0.67 0.515 0.53 0.50 -
P/RPS 1.43 0.85 0.58 0.73 0.47 0.45 0.44 118.93%
P/EPS 15.42 7.75 9.04 11.02 15.60 23.95 19.53 -14.53%
EY 6.49 12.89 11.07 9.07 6.41 4.18 5.12 17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.54 0.92 1.06 0.84 0.91 0.86 110.25%

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