[GESHEN] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -25.64%
YoY- -67.94%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 252,396 167,391 160,100 218,158 224,513 168,777 115,609 13.88%
PBT 14,873 -5,625 -6,676 8,804 22,409 17,573 19,265 -4.21%
Tax -2,277 312 -230 -3,543 -5,000 -5,587 -5,300 -13.12%
NP 12,596 -5,313 -6,906 5,261 17,409 11,986 13,965 -1.70%
-
NP to SH 12,062 -4,402 -6,547 5,287 16,493 10,292 12,127 -0.08%
-
Tax Rate 15.31% - - 40.24% 22.31% 31.79% 27.51% -
Total Cost 239,800 172,704 167,006 212,897 207,104 156,791 101,644 15.36%
-
Net Worth 107,818 93,026 95,389 102,311 96,135 77,677 73,090 6.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 107,818 93,026 95,389 102,311 96,135 77,677 73,090 6.68%
NOSH 110,019 110,019 80,019 80,019 80,000 76,908 76,937 6.13%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.99% -3.17% -4.31% 2.41% 7.75% 7.10% 12.08% -
ROE 11.19% -4.73% -6.86% 5.17% 17.16% 13.25% 16.59% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 229.41 156.55 208.12 283.59 291.92 219.45 150.26 7.30%
EPS 10.96 -4.12 -8.51 6.87 21.45 13.38 15.76 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.87 1.24 1.33 1.25 1.01 0.95 0.51%
Adjusted Per Share Value based on latest NOSH - 80,019
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 200.56 133.01 127.22 173.35 178.40 134.11 91.86 13.88%
EPS 9.58 -3.50 -5.20 4.20 13.11 8.18 9.64 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 0.7392 0.758 0.813 0.7639 0.6172 0.5808 6.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.92 0.64 0.53 1.06 2.34 1.50 0.895 -
P/RPS 0.84 0.41 0.25 0.37 0.80 0.68 0.60 5.76%
P/EPS 17.51 -15.55 -6.23 15.42 10.91 11.21 5.68 20.61%
EY 5.71 -6.43 -16.06 6.48 9.16 8.92 17.61 -17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.74 0.43 0.80 1.87 1.49 0.94 13.01%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 11/11/21 05/11/20 07/11/19 08/11/18 15/11/17 10/11/16 09/11/15 -
Price 1.90 0.675 0.46 0.87 2.30 1.58 1.46 -
P/RPS 0.83 0.43 0.22 0.31 0.79 0.72 0.97 -2.56%
P/EPS 17.33 -16.40 -5.40 12.66 10.73 11.81 9.26 11.00%
EY 5.77 -6.10 -18.50 7.90 9.32 8.47 10.80 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.78 0.37 0.65 1.84 1.56 1.54 3.91%

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