[GESHEN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -32.14%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 60,361 38,212 36,226 23,796 19,624 23,432 21,880 18.40%
PBT 5,980 3,484 4,225 969 1,039 1,433 1,545 25.27%
Tax -1,812 -1,332 -1,404 -577 -346 -321 -48 83.05%
NP 4,168 2,152 2,821 392 693 1,112 1,497 18.59%
-
NP to SH 4,032 1,848 2,305 399 733 1,148 1,467 18.33%
-
Tax Rate 30.30% 38.23% 33.23% 59.55% 33.30% 22.40% 3.11% -
Total Cost 56,193 36,060 33,405 23,404 18,931 22,320 20,383 18.39%
-
Net Worth 93,827 72,379 68,610 44,503 42,436 41,605 37,615 16.43%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 93,827 72,379 68,610 44,503 42,436 41,605 37,615 16.43%
NOSH 80,000 76,999 77,090 76,730 77,157 77,046 75,230 1.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.91% 5.63% 7.79% 1.65% 3.53% 4.75% 6.84% -
ROE 4.30% 2.55% 3.36% 0.90% 1.73% 2.76% 3.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 78.48 49.63 46.99 31.01 25.43 30.41 29.08 17.97%
EPS 4.60 2.40 2.99 0.52 0.95 1.49 1.91 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.94 0.89 0.58 0.55 0.54 0.50 16.01%
Adjusted Per Share Value based on latest NOSH - 76,730
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 48.00 30.38 28.80 18.92 15.60 18.63 17.40 18.40%
EPS 3.21 1.47 1.83 0.32 0.58 0.91 1.17 18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7461 0.5755 0.5455 0.3539 0.3374 0.3308 0.2991 16.44%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.12 1.86 0.73 0.49 0.21 0.21 0.28 -
P/RPS 2.70 3.75 1.55 1.58 0.83 0.69 0.96 18.79%
P/EPS 40.44 77.50 24.41 94.23 22.11 14.09 14.36 18.81%
EY 2.47 1.29 4.10 1.06 4.52 7.10 6.96 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.98 0.82 0.84 0.38 0.39 0.56 20.77%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 -
Price 2.14 1.67 0.815 0.50 0.23 0.21 0.25 -
P/RPS 2.73 3.37 1.73 1.61 0.90 0.69 0.86 21.20%
P/EPS 40.82 69.58 27.26 96.15 24.21 14.09 12.82 21.27%
EY 2.45 1.44 3.67 1.04 4.13 7.10 7.80 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.78 0.92 0.86 0.42 0.39 0.50 23.19%

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