[GESHEN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -15.2%
YoY- 60.25%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 228,538 236,690 228,389 224,513 217,395 195,234 185,511 14.96%
PBT 10,919 13,403 16,078 22,409 27,310 24,821 22,621 -38.54%
Tax -3,880 -4,945 -5,231 -5,000 -6,522 -5,973 -5,652 -22.23%
NP 7,039 8,458 10,847 17,409 20,788 18,848 16,969 -44.46%
-
NP to SH 7,110 8,641 10,555 16,493 19,449 17,341 15,233 -39.91%
-
Tax Rate 35.53% 36.89% 32.54% 22.31% 23.88% 24.06% 24.99% -
Total Cost 221,499 228,232 217,542 207,104 196,607 176,386 168,542 20.04%
-
Net Worth 101,535 97,683 96,928 96,135 93,827 88,444 85,367 12.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 101,535 97,683 96,928 96,135 93,827 88,444 85,367 12.29%
NOSH 80,019 80,019 80,019 80,000 80,000 76,908 76,908 2.68%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.08% 3.57% 4.75% 7.75% 9.56% 9.65% 9.15% -
ROE 7.00% 8.85% 10.89% 17.16% 20.73% 19.61% 17.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 297.11 307.73 296.89 291.92 282.67 253.85 241.21 14.95%
EPS 9.24 11.23 13.72 21.45 25.29 22.55 19.81 -39.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.26 1.25 1.22 1.15 1.11 12.28%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 170.01 176.08 169.90 167.02 161.72 145.24 138.00 14.96%
EPS 5.29 6.43 7.85 12.27 14.47 12.90 11.33 -39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7553 0.7267 0.7211 0.7152 0.698 0.6579 0.6351 12.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.82 0.89 1.68 2.34 2.12 1.99 1.54 -
P/RPS 0.28 0.29 0.57 0.80 0.75 0.78 0.64 -42.45%
P/EPS 8.87 7.92 12.24 10.91 8.38 8.83 7.78 9.16%
EY 11.27 12.62 8.17 9.16 11.93 11.33 12.86 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 1.33 1.87 1.74 1.73 1.39 -41.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 15/05/18 22/02/18 15/11/17 10/08/17 11/05/17 23/02/17 -
Price 0.89 0.865 1.56 2.30 2.14 2.40 2.08 -
P/RPS 0.30 0.28 0.53 0.79 0.76 0.95 0.86 -50.54%
P/EPS 9.63 7.70 11.37 10.73 8.46 10.64 10.50 -5.61%
EY 10.39 12.99 8.80 9.32 11.82 9.39 9.52 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 1.24 1.84 1.75 2.09 1.87 -49.64%

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