[GESHEN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -53.3%
YoY- 199.62%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 58,988 61,168 60,361 47,872 55,100 54,050 38,212 33.46%
PBT 1,425 3,848 5,980 4,825 7,763 8,749 3,484 -44.80%
Tax -784 -1,150 -1,812 -1,485 -484 -2,672 -1,332 -29.69%
NP 641 2,698 4,168 3,340 7,279 6,077 2,152 -55.30%
-
NP to SH 761 2,598 4,032 3,164 6,775 5,554 1,848 -44.55%
-
Tax Rate 55.02% 29.89% 30.30% 30.78% 6.23% 30.54% 38.23% -
Total Cost 58,347 58,470 56,193 44,532 47,821 47,973 36,060 37.70%
-
Net Worth 96,928 96,135 93,827 88,444 85,367 77,677 72,379 21.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 96,928 96,135 93,827 88,444 85,367 77,677 72,379 21.43%
NOSH 80,019 80,000 80,000 80,000 80,000 80,000 76,999 2.59%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.09% 4.41% 6.91% 6.98% 13.21% 11.24% 5.63% -
ROE 0.79% 2.70% 4.30% 3.58% 7.94% 7.15% 2.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.68 79.53 78.48 62.25 71.64 70.28 49.63 33.54%
EPS 0.99 3.38 4.60 4.11 8.81 7.22 2.40 -44.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.22 1.15 1.11 1.01 0.94 21.50%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.90 48.64 48.00 38.07 43.81 42.98 30.38 33.46%
EPS 0.61 2.07 3.21 2.52 5.39 4.42 1.47 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7707 0.7644 0.7461 0.7033 0.6788 0.6176 0.5755 21.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.68 2.34 2.12 1.99 1.54 1.50 1.86 -
P/RPS 2.19 2.94 2.70 3.20 2.15 2.13 3.75 -30.06%
P/EPS 169.83 69.27 40.44 48.37 17.48 20.77 77.50 68.46%
EY 0.59 1.44 2.47 2.07 5.72 4.81 1.29 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.74 1.73 1.39 1.49 1.98 -23.24%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 15/11/17 10/08/17 11/05/17 23/02/17 10/11/16 11/08/16 -
Price 1.56 2.30 2.14 2.40 2.08 1.58 1.67 -
P/RPS 2.03 2.89 2.73 3.86 2.90 2.25 3.37 -28.60%
P/EPS 157.70 68.09 40.82 58.34 23.61 21.88 69.58 72.28%
EY 0.63 1.47 2.45 1.71 4.24 4.57 1.44 -42.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.84 1.75 2.09 1.87 1.56 1.78 -21.36%

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