[GESHEN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.25%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,247 82,768 81,202 81,191 84,999 89,574 92,329 -5.92%
PBT 4,732 4,211 2,609 2,127 2,521 3,019 4,096 10.11%
Tax -2,439 -2,074 -1,413 -982 -957 -1,288 -1,468 40.32%
NP 2,293 2,137 1,196 1,145 1,564 1,731 2,628 -8.69%
-
NP to SH 2,323 2,196 1,371 1,296 1,711 1,840 2,705 -9.65%
-
Tax Rate 51.54% 49.25% 54.16% 46.17% 37.96% 42.66% 35.84% -
Total Cost 81,954 80,631 80,006 80,046 83,435 87,843 89,701 -5.84%
-
Net Worth 44,099 44,594 43,199 42,436 41,489 40,858 42,137 3.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 44,099 44,594 43,199 42,436 41,489 40,858 42,137 3.08%
NOSH 77,368 78,235 77,142 77,157 76,833 77,090 76,612 0.65%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.72% 2.58% 1.47% 1.41% 1.84% 1.93% 2.85% -
ROE 5.27% 4.92% 3.17% 3.05% 4.12% 4.50% 6.42% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 108.89 105.79 105.26 105.23 110.63 116.19 120.51 -6.54%
EPS 3.00 2.81 1.78 1.68 2.23 2.39 3.53 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.55 0.54 0.53 0.55 2.41%
Adjusted Per Share Value based on latest NOSH - 77,157
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.94 65.77 64.52 64.52 67.54 71.18 73.37 -5.93%
EPS 1.85 1.74 1.09 1.03 1.36 1.46 2.15 -9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3544 0.3433 0.3372 0.3297 0.3247 0.3348 3.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.38 0.33 0.235 0.21 0.245 0.20 0.20 -
P/RPS 0.35 0.31 0.22 0.20 0.22 0.17 0.17 61.90%
P/EPS 12.66 11.76 13.22 12.50 11.00 8.38 5.66 71.11%
EY 7.90 8.51 7.56 8.00 9.09 11.93 17.65 -41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.42 0.38 0.45 0.38 0.36 51.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 28/02/14 25/11/13 29/08/13 20/05/13 25/02/13 21/11/12 -
Price 0.39 0.35 0.24 0.23 0.24 0.50 0.22 -
P/RPS 0.36 0.33 0.23 0.22 0.22 0.43 0.18 58.80%
P/EPS 12.99 12.47 13.50 13.69 10.78 20.95 6.23 63.28%
EY 7.70 8.02 7.41 7.30 9.28 4.77 16.05 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.43 0.42 0.44 0.94 0.40 42.48%

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