[GESHEN] YoY Cumulative 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- 85.93%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 130,410 99,075 68,466 61,650 70,022 66,935 65,840 12.05%
PBT 14,856 18,069 3,242 3,462 3,872 1,540 -614 -
Tax -5,168 -5,372 -1,980 -1,376 -1,252 -819 489 -
NP 9,688 12,697 1,262 2,086 2,620 721 -125 -
-
NP to SH 8,456 10,858 1,275 2,220 2,629 745 -69 -
-
Tax Rate 34.79% 29.73% 61.07% 39.75% 32.33% 53.18% - -
Total Cost 120,722 86,378 67,204 59,564 67,402 66,214 65,965 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 10.89% 14.86% 2.86% 5.16% 6.22% 0.00% -0.19% -
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 169.57 128.84 89.14 80.26 91.09 57.10 92.63 10.59%
EPS 10.99 14.12 1.66 2.89 3.42 0.97 -1.02 -
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 103.60 78.71 54.39 48.98 55.63 53.18 52.31 12.05%
EPS 6.72 8.63 1.01 1.76 2.09 0.59 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6171 0.5804 0.3539 0.3417 0.3359 0.00 0.2823 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 0.88 0.69 0.67 0.29 0.22 0.35 0.22 25.96%
P/EPS 13.64 6.34 36.14 8.13 5.85 31.47 -206.02 -
EY 7.33 15.78 2.77 12.30 17.10 3.18 -0.49 -
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 0.93 1.13 0.59 0.30 0.24 0.37 0.35 17.67%
P/EPS 14.37 10.34 31.93 8.30 6.43 33.05 -329.64 -
EY 6.96 9.67 3.13 12.04 15.55 3.03 -0.30 -
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