[GESHEN] YoY Annualized Quarter 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- 29.5%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,722 107,912 87,554 76,252 93,018 85,164 86,046 10.02%
PBT 12,218 11,944 4,224 3,322 5,106 340 302 85.17%
Tax -4,992 -3,968 -2,288 -1,096 -1,708 -96 282 -
NP 7,226 7,976 1,936 2,226 3,398 244 584 52.02%
-
NP to SH 5,808 6,944 1,974 2,388 3,474 164 -54 -
-
Tax Rate 40.86% 33.22% 54.17% 32.99% 33.45% 28.24% -93.38% -
Total Cost 145,496 99,936 85,618 74,026 89,620 84,920 85,462 9.26%
-
Net Worth 72,215 68,516 44,723 42,367 41,503 25,625 15,299 29.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 72,215 68,516 44,723 42,367 41,503 25,625 15,299 29.48%
NOSH 76,825 76,984 77,109 77,032 76,858 51,250 29,999 16.95%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.73% 7.39% 2.21% 2.92% 3.65% 0.29% 0.68% -
ROE 8.04% 10.13% 4.41% 5.64% 8.37% 0.64% -0.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 198.79 140.17 113.55 98.99 121.03 166.17 286.82 -5.92%
EPS 7.56 9.02 2.56 3.10 4.52 0.22 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.58 0.55 0.54 0.50 0.51 10.71%
Adjusted Per Share Value based on latest NOSH - 77,157
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 118.92 84.03 68.18 59.37 72.43 66.31 67.00 10.02%
EPS 4.52 5.41 1.54 1.86 2.71 0.13 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5623 0.5335 0.3482 0.3299 0.3232 0.1995 0.1191 29.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.86 0.73 0.49 0.21 0.21 0.28 0.28 -
P/RPS 0.94 0.52 0.43 0.21 0.17 0.17 0.10 45.22%
P/EPS 24.60 8.09 19.14 6.77 4.65 87.50 -155.56 -
EY 4.06 12.36 5.22 14.76 21.52 1.14 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.82 0.84 0.38 0.39 0.56 0.55 23.77%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 24/08/10 -
Price 1.67 0.815 0.50 0.23 0.21 0.25 0.20 -
P/RPS 0.84 0.58 0.44 0.23 0.17 0.15 0.07 51.25%
P/EPS 22.09 9.04 19.53 7.42 4.65 78.13 -111.11 -
EY 4.53 11.07 5.12 13.48 21.52 1.28 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.92 0.86 0.42 0.39 0.50 0.39 28.76%

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