[GESHEN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 141.14%
YoY- 868.61%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 218,158 224,513 168,777 115,609 89,585 81,202 92,329 15.40%
PBT 8,804 22,409 17,573 19,265 3,992 2,609 4,096 13.59%
Tax -3,543 -5,000 -5,587 -5,300 -2,678 -1,413 -1,468 15.80%
NP 5,261 17,409 11,986 13,965 1,314 1,196 2,628 12.25%
-
NP to SH 5,287 16,493 10,292 12,127 1,252 1,371 2,705 11.81%
-
Tax Rate 40.24% 22.31% 31.79% 27.51% 67.08% 54.16% 35.84% -
Total Cost 212,897 207,104 156,791 101,644 88,271 80,006 89,701 15.48%
-
Net Worth 102,311 96,135 77,677 73,090 45,145 43,199 42,137 15.92%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 102,311 96,135 77,677 73,090 45,145 43,199 42,137 15.92%
NOSH 80,019 80,000 76,908 76,937 77,837 77,142 76,612 0.72%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.41% 7.75% 7.10% 12.08% 1.47% 1.47% 2.85% -
ROE 5.17% 17.16% 13.25% 16.59% 2.77% 3.17% 6.42% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 283.59 291.92 219.45 150.26 115.09 105.26 120.51 15.32%
EPS 6.87 21.45 13.38 15.76 1.61 1.78 3.53 11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.01 0.95 0.58 0.56 0.55 15.84%
Adjusted Per Share Value based on latest NOSH - 76,937
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.29 167.02 125.56 86.00 66.64 60.41 68.68 15.40%
EPS 3.93 12.27 7.66 9.02 0.93 1.02 2.01 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7611 0.7152 0.5778 0.5437 0.3358 0.3214 0.3135 15.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.06 2.34 1.50 0.895 0.60 0.235 0.20 -
P/RPS 0.37 0.80 0.68 0.60 0.52 0.22 0.17 13.83%
P/EPS 15.42 10.91 11.21 5.68 37.30 13.22 5.66 18.17%
EY 6.48 9.16 8.92 17.61 2.68 7.56 17.65 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.87 1.49 0.94 1.03 0.42 0.36 14.22%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 -
Price 0.87 2.30 1.58 1.46 0.53 0.24 0.22 -
P/RPS 0.31 0.79 0.72 0.97 0.46 0.23 0.18 9.47%
P/EPS 12.66 10.73 11.81 9.26 32.95 13.50 6.23 12.53%
EY 7.90 9.32 8.47 10.80 3.03 7.41 16.05 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.84 1.56 1.54 0.91 0.43 0.40 8.42%

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