[GESHEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.95%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 173,880 132,100 91,288 82,200 93,362 89,246 87,786 12.05%
PBT 19,808 24,092 4,322 4,616 5,162 2,053 -818 -
Tax -6,890 -7,162 -2,640 -1,834 -1,669 -1,092 652 -
NP 12,917 16,929 1,682 2,781 3,493 961 -166 -
-
NP to SH 11,274 14,477 1,700 2,960 3,505 993 -92 -
-
Tax Rate 34.78% 29.73% 61.08% 39.73% 32.33% 53.19% - -
Total Cost 160,962 115,170 89,605 79,418 89,869 88,285 87,953 10.58%
-
Net Worth 77,677 73,053 44,548 43,017 42,279 0 35,539 13.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 77,677 73,053 44,548 43,017 42,279 0 35,539 13.90%
NOSH 80,000 76,898 76,807 76,816 76,871 117,234 71,078 1.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.43% 12.82% 1.84% 3.38% 3.74% 1.08% -0.19% -
ROE 14.51% 19.82% 3.82% 6.88% 8.29% 0.00% -0.26% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 226.09 171.79 118.85 107.01 121.45 76.13 123.51 10.59%
EPS 14.65 18.83 2.21 3.85 4.56 1.29 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.95 0.58 0.56 0.55 0.00 0.50 12.42%
Adjusted Per Share Value based on latest NOSH - 77,142
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.17 104.97 72.54 65.32 74.19 70.92 69.76 12.05%
EPS 8.96 11.50 1.35 2.35 2.79 0.79 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6172 0.5805 0.354 0.3418 0.336 0.00 0.2824 13.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.50 0.895 0.60 0.235 0.20 0.20 0.20 -
P/RPS 0.66 0.52 0.50 0.22 0.16 0.26 0.16 26.61%
P/EPS 10.23 4.75 27.11 6.10 4.39 23.60 -154.52 -
EY 9.77 21.04 3.69 16.40 22.80 4.24 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.94 1.03 0.42 0.36 0.00 0.40 24.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 24/11/11 25/11/10 -
Price 1.58 1.46 0.53 0.24 0.22 0.21 0.32 -
P/RPS 0.70 0.85 0.45 0.22 0.18 0.28 0.26 17.92%
P/EPS 10.78 7.75 23.95 6.23 4.82 24.78 -247.23 -
EY 9.28 12.89 4.18 16.06 20.73 4.03 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.54 0.91 0.43 0.40 0.00 0.64 15.99%

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