[GESHEN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -37.05%
YoY- -8.68%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 95,180 82,750 85,001 89,585 88,419 84,247 82,768 9.79%
PBT 8,298 5,042 4,438 3,992 4,662 4,732 4,211 57.37%
Tax -2,748 -1,921 -1,908 -2,678 -2,670 -2,439 -2,074 20.69%
NP 5,550 3,121 2,530 1,314 1,992 2,293 2,137 89.27%
-
NP to SH 5,029 3,123 2,544 1,252 1,989 2,323 2,196 74.00%
-
Tax Rate 33.12% 38.10% 42.99% 67.08% 57.27% 51.54% 49.25% -
Total Cost 89,630 79,629 82,471 88,271 86,427 81,954 80,631 7.32%
-
Net Worth 68,610 48,369 46,900 45,145 44,503 44,099 44,594 33.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,610 48,369 46,900 45,145 44,503 44,099 44,594 33.37%
NOSH 77,090 76,776 76,886 77,837 76,730 77,368 78,235 -0.98%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.83% 3.77% 2.98% 1.47% 2.25% 2.72% 2.58% -
ROE 7.33% 6.46% 5.42% 2.77% 4.47% 5.27% 4.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 123.47 107.78 110.55 115.09 115.23 108.89 105.79 10.88%
EPS 6.52 4.07 3.31 1.61 2.59 3.00 2.81 75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.63 0.61 0.58 0.58 0.57 0.57 34.69%
Adjusted Per Share Value based on latest NOSH - 77,837
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.81 61.56 63.23 66.64 65.78 62.67 61.57 9.79%
EPS 3.74 2.32 1.89 0.93 1.48 1.73 1.63 74.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5104 0.3598 0.3489 0.3358 0.3311 0.3281 0.3317 33.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.73 0.58 0.555 0.60 0.49 0.38 0.33 -
P/RPS 0.59 0.54 0.50 0.52 0.43 0.35 0.31 53.75%
P/EPS 11.19 14.26 16.77 37.30 18.90 12.66 11.76 -3.26%
EY 8.94 7.01 5.96 2.68 5.29 7.90 8.51 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.91 1.03 0.84 0.67 0.58 26.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 -
Price 0.815 0.67 0.515 0.53 0.50 0.39 0.35 -
P/RPS 0.66 0.62 0.47 0.46 0.43 0.36 0.33 58.94%
P/EPS 12.49 16.47 15.56 32.95 19.29 12.99 12.47 0.10%
EY 8.00 6.07 6.42 3.03 5.18 7.70 8.02 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 0.84 0.91 0.86 0.68 0.61 31.61%

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