[GESHEN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 175.0%
YoY- -16.36%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 47,872 185,510 130,410 76,361 38,149 137,330 99,075 -38.39%
PBT 4,825 22,619 14,856 6,109 2,625 20,821 18,069 -58.49%
Tax -1,485 -5,652 -5,168 -2,496 -1,164 -5,800 -5,372 -57.53%
NP 3,340 16,967 9,688 3,613 1,461 15,021 12,697 -58.91%
-
NP to SH 3,164 15,232 8,456 2,904 1,056 12,719 10,858 -56.01%
-
Tax Rate 30.78% 24.99% 34.79% 40.86% 44.34% 27.86% 29.73% -
Total Cost 44,532 168,543 120,722 72,748 36,688 122,309 86,378 -35.67%
-
Net Worth 88,444 85,367 77,677 72,215 75,538 74,591 73,053 13.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 88,444 85,367 77,677 72,215 75,538 74,591 73,053 13.58%
NOSH 80,000 80,000 80,000 76,825 77,080 76,898 76,898 2.66%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.98% 9.15% 7.43% 4.73% 3.83% 10.94% 12.82% -
ROE 3.58% 17.84% 10.89% 4.02% 1.40% 17.05% 14.86% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 62.25 241.21 169.57 99.40 49.49 178.59 128.84 -38.39%
EPS 4.11 18.52 10.99 3.78 1.37 16.54 14.12 -56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.01 0.94 0.98 0.97 0.95 13.57%
Adjusted Per Share Value based on latest NOSH - 76,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.04 147.41 103.63 60.68 30.31 109.12 78.73 -38.39%
EPS 2.51 12.10 6.72 2.31 0.84 10.11 8.63 -56.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6783 0.6172 0.5738 0.6002 0.5927 0.5805 13.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.99 1.54 1.50 1.86 1.60 2.76 0.895 -
P/RPS 3.20 0.64 0.88 1.87 3.23 1.55 0.69 177.84%
P/EPS 48.37 7.78 13.64 49.21 116.79 16.69 6.34 287.06%
EY 2.07 12.86 7.33 2.03 0.86 5.99 15.78 -74.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.39 1.49 1.98 1.63 2.85 0.94 50.12%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 11/05/17 23/02/17 10/11/16 11/08/16 24/05/16 25/02/16 09/11/15 -
Price 2.40 2.08 1.58 1.67 1.45 2.55 1.46 -
P/RPS 3.86 0.86 0.93 1.68 2.93 1.43 1.13 126.64%
P/EPS 58.34 10.50 14.37 44.18 105.84 15.42 10.34 216.59%
EY 1.71 9.52 6.96 2.26 0.94 6.49 9.67 -68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.87 1.56 1.78 1.48 2.63 1.54 22.55%

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