[GESHEN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -23.09%
YoY- 235.09%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 85,000 80,179 89,603 89,242 88,511 68,604 63,946 4.85%
PBT 4,438 4,212 3,020 1,766 827 -8,389 -6,006 -
Tax -1,908 -2,074 -1,289 -1,036 -683 399 1 -
NP 2,530 2,138 1,731 730 144 -7,990 -6,005 -
-
NP to SH 2,544 2,197 1,781 764 228 -7,990 -6,005 -
-
Tax Rate 42.99% 49.24% 42.68% 58.66% 82.59% - - -
Total Cost 82,470 78,041 87,872 88,512 88,367 76,594 69,951 2.78%
-
Net Worth 46,999 43,896 40,686 39,032 59,499 38,468 46,157 0.30%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 46,999 43,896 40,686 39,032 59,499 38,468 46,157 0.30%
NOSH 77,048 77,011 76,767 76,534 118,999 76,936 76,928 0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.98% 2.67% 1.93% 0.82% 0.16% -11.65% -9.39% -
ROE 5.41% 5.00% 4.38% 1.96% 0.38% -20.77% -13.01% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 110.32 104.11 116.72 116.60 74.38 89.17 83.12 4.82%
EPS 3.30 2.86 2.32 0.99 0.30 -10.39 -7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.53 0.51 0.50 0.50 0.60 0.27%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 66.19 62.43 69.77 69.49 68.92 53.42 49.79 4.85%
EPS 1.98 1.71 1.39 0.59 0.18 -6.22 -4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.366 0.3418 0.3168 0.3039 0.4633 0.2995 0.3594 0.30%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.555 0.33 0.20 0.22 0.22 0.30 0.25 -
P/RPS 0.50 0.32 0.17 0.19 0.30 0.34 0.30 8.88%
P/EPS 16.81 11.57 8.62 22.04 114.82 -2.89 -3.20 -
EY 5.95 8.64 11.60 4.54 0.87 -34.62 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.38 0.43 0.44 0.60 0.42 13.74%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 -
Price 0.515 0.35 0.50 0.22 0.215 0.30 0.18 -
P/RPS 0.47 0.34 0.43 0.19 0.29 0.34 0.22 13.48%
P/EPS 15.60 12.27 21.55 22.04 112.21 -2.89 -2.31 -
EY 6.41 8.15 4.64 4.54 0.89 -34.62 -43.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.94 0.43 0.43 0.60 0.30 18.71%

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