[GESHEN] YoY TTM 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- -14.38%
YoY- 53.47%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 217,395 159,846 95,180 88,419 81,191 93,169 88,070 16.23%
PBT 27,310 20,921 8,298 4,662 2,127 4,148 846 78.34%
Tax -6,522 -6,303 -2,748 -2,670 -982 -1,842 -521 52.32%
NP 20,788 14,618 5,550 1,992 1,145 2,306 325 99.85%
-
NP to SH 19,449 12,124 5,029 1,989 1,296 2,418 325 97.65%
-
Tax Rate 23.88% 30.13% 33.12% 57.27% 46.17% 44.41% 61.58% -
Total Cost 196,607 145,228 89,630 86,427 80,046 90,863 87,745 14.37%
-
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 9.56% 9.15% 5.83% 2.25% 1.41% 2.48% 0.37% -
ROE 20.73% 16.75% 7.33% 4.47% 3.05% 5.81% 0.86% -
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 282.67 207.59 123.47 115.23 105.23 120.92 117.07 15.81%
EPS 25.29 15.75 6.52 2.59 1.68 3.14 0.43 97.08%
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 172.71 126.99 75.61 70.24 64.50 74.02 69.97 16.23%
EPS 15.45 9.63 4.00 1.58 1.03 1.92 0.26 97.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7454 0.575 0.5451 0.3536 0.3371 0.3305 0.2988 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 0.75 0.90 0.59 0.43 0.20 0.17 0.24 20.89%
P/EPS 8.38 11.81 11.19 18.90 12.50 6.69 64.81 -28.86%
EY 11.93 8.47 8.94 5.29 8.00 14.94 1.54 40.62%
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 0.76 0.80 0.66 0.43 0.22 0.17 0.21 23.88%
P/EPS 8.46 10.61 12.49 19.29 13.69 6.69 57.87 -27.39%
EY 11.82 9.43 8.00 5.18 7.30 14.94 1.73 37.71%
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