[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -66.79%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 185,510 173,880 152,722 152,596 137,330 132,100 107,912 43.26%
PBT 22,619 19,808 12,218 10,500 20,821 24,092 11,944 52.77%
Tax -5,652 -6,890 -4,992 -4,656 -5,800 -7,162 -3,968 26.46%
NP 16,967 12,917 7,226 5,844 15,021 16,929 7,976 65.02%
-
NP to SH 15,232 11,274 5,808 4,224 12,719 14,477 6,944 68.42%
-
Tax Rate 24.99% 34.78% 40.86% 44.34% 27.86% 29.73% 33.22% -
Total Cost 168,543 160,962 145,496 146,752 122,309 115,170 99,936 41.46%
-
Net Worth 85,367 77,677 72,215 75,538 74,591 73,053 68,516 15.71%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,367 77,677 72,215 75,538 74,591 73,053 68,516 15.71%
NOSH 80,000 80,000 76,825 77,080 76,898 76,898 76,984 2.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.15% 7.43% 4.73% 3.83% 10.94% 12.82% 7.39% -
ROE 17.84% 14.51% 8.04% 5.59% 17.05% 19.82% 10.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 241.21 226.09 198.79 197.97 178.59 171.79 140.17 43.36%
EPS 18.52 14.65 7.56 5.48 16.54 18.83 9.02 61.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.01 0.94 0.98 0.97 0.95 0.89 15.78%
Adjusted Per Share Value based on latest NOSH - 77,080
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 147.38 138.14 121.33 121.23 109.10 104.95 85.73 43.27%
EPS 12.10 8.96 4.61 3.36 10.10 11.50 5.52 68.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.6171 0.5737 0.6001 0.5926 0.5804 0.5443 15.71%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.50 1.86 1.60 2.76 0.895 0.73 -
P/RPS 0.64 0.66 0.94 0.81 1.55 0.52 0.52 14.77%
P/EPS 7.78 10.23 24.60 29.20 16.69 4.75 8.09 -2.55%
EY 12.86 9.77 4.06 3.43 5.99 21.04 12.36 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.49 1.98 1.63 2.85 0.94 0.82 41.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 10/11/16 11/08/16 24/05/16 25/02/16 09/11/15 27/08/15 -
Price 2.08 1.58 1.67 1.45 2.55 1.46 0.815 -
P/RPS 0.86 0.70 0.84 0.73 1.43 0.85 0.58 29.87%
P/EPS 10.50 10.78 22.09 26.46 15.42 7.75 9.04 10.44%
EY 9.52 9.28 4.53 3.78 6.49 12.89 11.07 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.56 1.78 1.48 2.63 1.54 0.92 60.11%

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