[GESHEN] YoY 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- 39.84%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,050 45,119 24,690 23,524 23,513 24,353 22,817 15.44%
PBT 8,749 12,097 1,130 1,800 1,318 1,370 -765 -
Tax -2,672 -3,388 -836 -828 -397 -771 43 -
NP 6,077 8,709 294 972 921 599 -722 -
-
NP to SH 5,554 7,386 288 1,025 950 663 -710 -
-
Tax Rate 30.54% 28.01% 73.98% 46.00% 30.12% 56.28% - -
Total Cost 47,973 36,410 24,396 22,552 22,592 23,754 23,539 12.58%
-
Net Worth 77,677 73,090 45,145 43,199 42,137 0 37,934 12.67%
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 73,090 45,145 43,199 42,137 0 37,934 12.67%
NOSH 80,000 76,937 77,837 77,142 76,612 149,102 75,869 0.88%
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 11.24% 19.30% 1.19% 4.13% 3.92% 2.46% -3.16% -
ROE 7.15% 10.11% 0.64% 2.37% 2.25% 0.00% -1.87% -
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 70.28 58.64 31.72 30.49 30.69 16.33 30.07 15.18%
EPS 7.22 9.60 0.37 1.33 1.24 0.86 -0.92 -
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 42.09 35.13 19.23 18.32 18.31 18.96 17.77 15.44%
EPS 4.32 5.75 0.22 0.80 0.74 0.52 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.5691 0.3515 0.3364 0.3281 0.00 0.2954 12.67%
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 2.13 1.53 1.89 0.77 0.65 1.22 0.67 21.23%
P/EPS 20.77 9.32 162.16 17.69 16.13 44.98 -21.37 -
EY 4.81 10.73 0.62 5.65 6.20 2.22 -4.68 -
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 2.25 2.49 1.67 0.79 0.72 1.29 1.06 13.35%
P/EPS 21.88 15.21 143.24 18.06 17.74 47.23 -34.19 -
EY 4.57 6.58 0.70 5.54 5.64 2.12 -2.92 -
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