[GESHEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 197.52%
YoY- 251.77%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 108,382 108,233 76,361 53,956 43,777 38,126 46,509 15.13%
PBT 5,646 10,805 6,109 5,972 2,112 1,661 2,553 14.13%
Tax -1,946 -3,297 -2,496 -1,984 -1,144 -548 -854 14.70%
NP 3,700 7,508 3,613 3,988 968 1,113 1,699 13.84%
-
NP to SH 3,751 7,196 2,904 3,472 987 1,194 1,737 13.68%
-
Tax Rate 34.47% 30.51% 40.86% 33.22% 54.17% 32.99% 33.45% -
Total Cost 104,682 100,725 72,748 49,968 42,809 37,013 44,810 15.18%
-
Net Worth 101,535 93,827 72,215 68,516 44,723 42,367 41,503 16.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,535 93,827 72,215 68,516 44,723 42,367 41,503 16.07%
NOSH 80,019 80,000 76,825 76,984 77,109 77,032 76,858 0.67%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.41% 6.94% 4.73% 7.39% 2.21% 2.92% 3.65% -
ROE 3.69% 7.67% 4.02% 5.07% 2.21% 2.82% 4.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 140.90 140.73 99.40 70.09 56.77 49.49 60.51 15.12%
EPS 4.88 8.71 3.78 4.51 1.28 1.55 2.26 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 0.94 0.89 0.58 0.55 0.54 16.05%
Adjusted Per Share Value based on latest NOSH - 77,090
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 86.10 85.98 60.66 42.86 34.78 30.29 36.95 15.13%
EPS 2.98 5.72 2.31 2.76 0.78 0.95 1.38 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.7454 0.5737 0.5443 0.3553 0.3366 0.3297 16.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.82 2.12 1.86 0.73 0.49 0.21 0.21 -
P/RPS 0.58 1.51 1.87 1.04 0.86 0.42 0.35 8.77%
P/EPS 16.82 22.66 49.21 16.19 38.28 13.55 9.29 10.39%
EY 5.95 4.41 2.03 6.18 2.61 7.38 10.76 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.74 1.98 0.82 0.84 0.38 0.39 8.02%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/08/18 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 -
Price 0.89 2.14 1.67 0.815 0.50 0.23 0.21 -
P/RPS 0.63 1.52 1.68 1.16 0.88 0.46 0.35 10.28%
P/EPS 18.25 22.87 44.18 18.07 39.06 14.84 9.29 11.90%
EY 5.48 4.37 2.26 5.53 2.56 6.74 10.76 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.75 1.78 0.92 0.86 0.42 0.39 9.43%

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