[GESHEN] QoQ Annualized 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- -16.07%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 70,920 85,000 91,288 87,554 79,924 80,179 82,200 -9.37%
PBT 6,988 4,438 4,322 4,224 4,572 4,212 4,616 31.87%
Tax -2,320 -1,908 -2,640 -2,288 -2,268 -2,074 -1,834 16.98%
NP 4,668 2,530 1,682 1,936 2,304 2,138 2,781 41.28%
-
NP to SH 4,668 2,544 1,700 1,974 2,352 2,197 2,960 35.52%
-
Tax Rate 33.20% 42.99% 61.08% 54.17% 49.61% 49.24% 39.73% -
Total Cost 66,252 82,470 89,605 85,618 77,620 78,041 79,418 -11.39%
-
Net Worth 48,369 46,999 44,548 44,723 44,099 43,896 43,017 8.13%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 48,369 46,999 44,548 44,723 44,099 43,896 43,017 8.13%
NOSH 76,776 77,048 76,807 77,109 77,368 77,011 76,816 -0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.58% 2.98% 1.84% 2.21% 2.88% 2.67% 3.38% -
ROE 9.65% 5.41% 3.82% 4.41% 5.33% 5.00% 6.88% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 92.37 110.32 118.85 113.55 103.30 104.11 107.01 -9.35%
EPS 6.08 3.30 2.21 2.56 3.04 2.86 3.85 35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.58 0.58 0.57 0.57 0.56 8.17%
Adjusted Per Share Value based on latest NOSH - 76,730
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.76 63.23 67.91 65.13 59.46 59.65 61.15 -9.37%
EPS 3.47 1.89 1.26 1.47 1.75 1.63 2.20 35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3496 0.3314 0.3327 0.3281 0.3265 0.32 8.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.58 0.555 0.60 0.49 0.38 0.33 0.235 -
P/RPS 0.63 0.50 0.50 0.43 0.37 0.32 0.22 101.78%
P/EPS 9.54 16.81 27.11 19.14 12.50 11.57 6.10 34.77%
EY 10.48 5.95 3.69 5.22 8.00 8.64 16.40 -25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 1.03 0.84 0.67 0.58 0.42 68.74%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 -
Price 0.67 0.515 0.53 0.50 0.39 0.35 0.24 -
P/RPS 0.73 0.47 0.45 0.44 0.38 0.34 0.22 122.63%
P/EPS 11.02 15.60 23.95 19.53 12.83 12.27 6.23 46.31%
EY 9.07 6.41 4.18 5.12 7.79 8.15 16.06 -31.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.84 0.91 0.86 0.68 0.61 0.43 82.58%

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