[GESHEN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.78%
YoY- 35.77%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,001 89,585 88,419 84,247 82,768 81,202 81,191 3.09%
PBT 4,438 3,992 4,662 4,732 4,211 2,609 2,127 63.06%
Tax -1,908 -2,678 -2,670 -2,439 -2,074 -1,413 -982 55.51%
NP 2,530 1,314 1,992 2,293 2,137 1,196 1,145 69.40%
-
NP to SH 2,544 1,252 1,989 2,323 2,196 1,371 1,296 56.58%
-
Tax Rate 42.99% 67.08% 57.27% 51.54% 49.25% 54.16% 46.17% -
Total Cost 82,471 88,271 86,427 81,954 80,631 80,006 80,046 2.00%
-
Net Worth 46,900 45,145 44,503 44,099 44,594 43,199 42,436 6.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 46,900 45,145 44,503 44,099 44,594 43,199 42,436 6.87%
NOSH 76,886 77,837 76,730 77,368 78,235 77,142 77,157 -0.23%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.98% 1.47% 2.25% 2.72% 2.58% 1.47% 1.41% -
ROE 5.42% 2.77% 4.47% 5.27% 4.92% 3.17% 3.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 110.55 115.09 115.23 108.89 105.79 105.26 105.23 3.33%
EPS 3.31 1.61 2.59 3.00 2.81 1.78 1.68 56.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.58 0.57 0.57 0.56 0.55 7.12%
Adjusted Per Share Value based on latest NOSH - 77,368
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.19 69.76 68.85 65.60 64.45 63.23 63.22 3.09%
EPS 1.98 0.97 1.55 1.81 1.71 1.07 1.01 56.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3652 0.3515 0.3465 0.3434 0.3472 0.3364 0.3304 6.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.555 0.60 0.49 0.38 0.33 0.235 0.21 -
P/RPS 0.50 0.52 0.43 0.35 0.31 0.22 0.20 83.89%
P/EPS 16.77 37.30 18.90 12.66 11.76 13.22 12.50 21.57%
EY 5.96 2.68 5.29 7.90 8.51 7.56 8.00 -17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 0.84 0.67 0.58 0.42 0.38 78.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 29/08/13 -
Price 0.515 0.53 0.50 0.39 0.35 0.24 0.23 -
P/RPS 0.47 0.46 0.43 0.36 0.33 0.23 0.22 65.64%
P/EPS 15.56 32.95 19.29 12.99 12.47 13.50 13.69 8.88%
EY 6.42 3.03 5.18 7.70 8.02 7.41 7.30 -8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.86 0.68 0.61 0.43 0.42 58.53%

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