[GESHEN] YoY Annualized Quarter 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- -13.88%
YoY- -42.57%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 225,868 173,880 132,100 91,288 82,200 93,362 89,246 16.72%
PBT 19,537 19,808 24,092 4,322 4,616 5,162 2,053 45.52%
Tax -5,929 -6,890 -7,162 -2,640 -1,834 -1,669 -1,092 32.54%
NP 13,608 12,917 16,929 1,682 2,781 3,493 961 55.47%
-
NP to SH 13,058 11,274 14,477 1,700 2,960 3,505 993 53.57%
-
Tax Rate 30.35% 34.78% 29.73% 61.08% 39.73% 32.33% 53.19% -
Total Cost 212,260 160,962 115,170 89,605 79,418 89,869 88,285 15.72%
-
Net Worth 96,135 77,677 73,053 44,548 43,017 42,279 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 96,135 77,677 73,053 44,548 43,017 42,279 0 -
NOSH 80,000 80,000 76,898 76,807 76,816 76,871 117,234 -6.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.02% 7.43% 12.82% 1.84% 3.38% 3.74% 1.08% -
ROE 13.58% 14.51% 19.82% 3.82% 6.88% 8.29% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 293.69 226.09 171.79 118.85 107.01 121.45 76.13 25.20%
EPS 16.12 14.65 18.83 2.21 3.85 4.56 1.29 52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.01 0.95 0.58 0.56 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,837
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 179.44 138.14 104.95 72.52 65.30 74.17 70.90 16.72%
EPS 10.37 8.96 11.50 1.35 2.35 2.78 0.79 53.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7637 0.6171 0.5804 0.3539 0.3417 0.3359 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.34 1.50 0.895 0.60 0.235 0.20 0.20 -
P/RPS 0.80 0.66 0.52 0.50 0.22 0.16 0.26 20.58%
P/EPS 13.78 10.23 4.75 27.11 6.10 4.39 23.60 -8.56%
EY 7.26 9.77 21.04 3.69 16.40 22.80 4.24 9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.49 0.94 1.03 0.42 0.36 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 24/11/11 -
Price 2.30 1.58 1.46 0.53 0.24 0.22 0.21 -
P/RPS 0.78 0.70 0.85 0.45 0.22 0.18 0.28 18.60%
P/EPS 13.55 10.78 7.75 23.95 6.23 4.82 24.78 -9.56%
EY 7.38 9.28 12.89 4.18 16.06 20.73 4.03 10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.56 1.54 0.91 0.43 0.40 0.00 -

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