[GESHEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -82.13%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 253,774 187,060 124,898 64,956 239,805 181,908 130,687 55.45%
PBT 10,615 8,533 4,191 2,979 15,453 10,237 8,534 15.61%
Tax -1,202 -2,190 -1,544 -632 -1,547 -2,054 -1,822 -24.15%
NP 9,413 6,343 2,647 2,347 13,906 8,183 6,712 25.21%
-
NP to SH 9,980 6,813 2,946 2,343 13,109 7,695 6,393 34.46%
-
Tax Rate 11.32% 25.67% 36.84% 21.22% 10.01% 20.06% 21.35% -
Total Cost 244,361 180,717 122,251 62,609 225,899 173,725 123,975 57.01%
-
Net Worth 123,057 121,013 116,620 115,519 113,319 107,818 106,291 10.22%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 123,057 121,013 116,620 115,519 113,319 107,818 106,291 10.22%
NOSH 110,019 110,019 110,019 110,019 110,019 110,019 110,019 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.71% 3.39% 2.12% 3.61% 5.80% 4.50% 5.14% -
ROE 8.11% 5.63% 2.53% 2.03% 11.57% 7.14% 6.01% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 230.97 170.04 113.52 59.04 217.97 165.34 119.26 55.18%
EPS 9.07 6.19 2.68 2.13 11.99 6.99 5.83 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.06 1.05 1.03 0.98 0.97 10.03%
Adjusted Per Share Value based on latest NOSH - 110,019
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 188.79 139.16 92.91 48.32 178.39 135.32 97.22 55.46%
EPS 7.42 5.07 2.19 1.74 9.75 5.72 4.76 34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9154 0.9002 0.8676 0.8594 0.843 0.8021 0.7907 10.22%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.20 0.885 1.00 1.20 1.33 1.92 1.30 -
P/RPS 0.52 0.52 0.88 2.03 0.61 1.16 1.09 -38.86%
P/EPS 13.21 14.29 37.35 56.35 11.16 27.45 22.28 -29.35%
EY 7.57 7.00 2.68 1.77 8.96 3.64 4.49 41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 0.94 1.14 1.29 1.96 1.34 -13.89%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 17/11/22 11/08/22 20/05/22 24/02/22 11/11/21 12/08/21 -
Price 1.20 1.00 0.97 1.25 1.10 1.90 1.45 -
P/RPS 0.52 0.59 0.85 2.12 0.50 1.15 1.22 -43.27%
P/EPS 13.21 16.15 36.22 58.70 9.23 27.17 24.85 -34.30%
EY 7.57 6.19 2.76 1.70 10.83 3.68 4.02 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 0.92 1.19 1.07 1.94 1.49 -19.75%

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