[GESHEN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 108.49%
YoY- 751.61%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 212,228 225,868 173,880 132,100 91,288 82,200 93,362 14.65%
PBT 9,838 19,537 19,808 24,092 4,322 4,616 5,162 11.34%
Tax -3,678 -5,929 -6,890 -7,162 -2,640 -1,834 -1,669 14.06%
NP 6,160 13,608 12,917 16,929 1,682 2,781 3,493 9.91%
-
NP to SH 6,034 13,058 11,274 14,477 1,700 2,960 3,505 9.47%
-
Tax Rate 37.39% 30.35% 34.78% 29.73% 61.08% 39.73% 32.33% -
Total Cost 206,068 212,260 160,962 115,170 89,605 79,418 89,869 14.82%
-
Net Worth 102,311 96,135 77,677 73,053 44,548 43,017 42,279 15.86%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 102,311 96,135 77,677 73,053 44,548 43,017 42,279 15.86%
NOSH 80,019 80,000 80,000 76,898 76,807 76,816 76,871 0.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.90% 6.02% 7.43% 12.82% 1.84% 3.38% 3.74% -
ROE 5.90% 13.58% 14.51% 19.82% 3.82% 6.88% 8.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 275.89 293.69 226.09 171.79 118.85 107.01 121.45 14.64%
EPS 7.84 16.12 14.65 18.83 2.21 3.85 4.56 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.01 0.95 0.58 0.56 0.55 15.84%
Adjusted Per Share Value based on latest NOSH - 76,937
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 168.64 179.48 138.17 104.97 72.54 65.32 74.19 14.65%
EPS 4.80 10.38 8.96 11.50 1.35 2.35 2.79 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.813 0.7639 0.6172 0.5805 0.354 0.3418 0.336 15.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.06 2.34 1.50 0.895 0.60 0.235 0.20 -
P/RPS 0.38 0.80 0.66 0.52 0.50 0.22 0.16 15.50%
P/EPS 13.51 13.78 10.23 4.75 27.11 6.10 4.39 20.59%
EY 7.40 7.26 9.77 21.04 3.69 16.40 22.80 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.87 1.49 0.94 1.03 0.42 0.36 14.22%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 -
Price 0.87 2.30 1.58 1.46 0.53 0.24 0.22 -
P/RPS 0.32 0.78 0.70 0.85 0.45 0.22 0.18 10.05%
P/EPS 11.09 13.55 10.78 7.75 23.95 6.23 4.82 14.89%
EY 9.02 7.38 9.28 12.89 4.18 16.06 20.73 -12.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.84 1.56 1.54 0.91 0.43 0.40 8.42%

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