[GESHEN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 200.54%
YoY- -24.8%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,361 47,872 55,100 54,050 38,212 38,149 38,255 35.57%
PBT 5,980 4,825 7,763 8,749 3,484 2,625 2,752 67.84%
Tax -1,812 -1,485 -484 -2,672 -1,332 -1,164 -428 161.93%
NP 4,168 3,340 7,279 6,077 2,152 1,461 2,324 47.66%
-
NP to SH 4,032 3,164 6,775 5,554 1,848 1,056 1,861 67.51%
-
Tax Rate 30.30% 30.78% 6.23% 30.54% 38.23% 44.34% 15.55% -
Total Cost 56,193 44,532 47,821 47,973 36,060 36,688 35,931 34.77%
-
Net Worth 93,827 88,444 85,367 77,677 72,379 75,538 74,593 16.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 93,827 88,444 85,367 77,677 72,379 75,538 74,593 16.54%
NOSH 80,000 80,000 80,000 80,000 76,999 77,080 76,900 2.67%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.91% 6.98% 13.21% 11.24% 5.63% 3.83% 6.08% -
ROE 4.30% 3.58% 7.94% 7.15% 2.55% 1.40% 2.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 78.48 62.25 71.64 70.28 49.63 49.49 49.75 35.54%
EPS 4.60 4.11 8.81 7.22 2.40 1.37 2.42 53.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.11 1.01 0.94 0.98 0.97 16.53%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.00 37.28 42.90 42.09 29.75 29.71 29.79 35.56%
EPS 3.14 2.46 5.28 4.32 1.44 0.82 1.45 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7306 0.6887 0.6647 0.6048 0.5636 0.5882 0.5808 16.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.12 1.99 1.54 1.50 1.86 1.60 2.76 -
P/RPS 2.70 3.20 2.15 2.13 3.75 3.23 5.55 -38.17%
P/EPS 40.44 48.37 17.48 20.77 77.50 116.79 114.05 -49.93%
EY 2.47 2.07 5.72 4.81 1.29 0.86 0.88 99.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.73 1.39 1.49 1.98 1.63 2.85 -28.05%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 11/05/17 23/02/17 10/11/16 11/08/16 24/05/16 25/02/16 -
Price 2.14 2.40 2.08 1.58 1.67 1.45 2.55 -
P/RPS 2.73 3.86 2.90 2.25 3.37 2.93 5.13 -34.35%
P/EPS 40.82 58.34 23.61 21.88 69.58 105.84 105.37 -46.88%
EY 2.45 1.71 4.24 4.57 1.44 0.94 0.95 88.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.09 1.87 1.56 1.78 1.48 2.63 -23.80%

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