[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.88%
YoY- -42.57%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 107,912 70,920 85,000 91,288 87,554 79,924 80,179 21.96%
PBT 11,944 6,988 4,438 4,322 4,224 4,572 4,212 100.72%
Tax -3,968 -2,320 -1,908 -2,640 -2,288 -2,268 -2,074 54.29%
NP 7,976 4,668 2,530 1,682 1,936 2,304 2,138 141.11%
-
NP to SH 6,944 4,668 2,544 1,700 1,974 2,352 2,197 115.82%
-
Tax Rate 33.22% 33.20% 42.99% 61.08% 54.17% 49.61% 49.24% -
Total Cost 99,936 66,252 82,470 89,605 85,618 77,620 78,041 17.97%
-
Net Worth 68,516 48,369 46,999 44,548 44,723 44,099 43,896 34.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,516 48,369 46,999 44,548 44,723 44,099 43,896 34.66%
NOSH 76,984 76,776 77,048 76,807 77,109 77,368 77,011 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.39% 6.58% 2.98% 1.84% 2.21% 2.88% 2.67% -
ROE 10.13% 9.65% 5.41% 3.82% 4.41% 5.33% 5.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 140.17 92.37 110.32 118.85 113.55 103.30 104.11 21.99%
EPS 9.02 6.08 3.30 2.21 2.56 3.04 2.86 115.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.63 0.61 0.58 0.58 0.57 0.57 34.69%
Adjusted Per Share Value based on latest NOSH - 77,837
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.28 52.76 63.23 67.91 65.13 59.46 59.65 21.96%
EPS 5.17 3.47 1.89 1.26 1.47 1.75 1.63 116.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.3598 0.3496 0.3314 0.3327 0.3281 0.3265 34.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.73 0.58 0.555 0.60 0.49 0.38 0.33 -
P/RPS 0.52 0.63 0.50 0.50 0.43 0.37 0.32 38.34%
P/EPS 8.09 9.54 16.81 27.11 19.14 12.50 11.57 -21.27%
EY 12.36 10.48 5.95 3.69 5.22 8.00 8.64 27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.91 1.03 0.84 0.67 0.58 26.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 -
Price 0.815 0.67 0.515 0.53 0.50 0.39 0.35 -
P/RPS 0.58 0.73 0.47 0.45 0.44 0.38 0.34 42.90%
P/EPS 9.04 11.02 15.60 23.95 19.53 12.83 12.27 -18.47%
EY 11.07 9.07 6.41 4.18 5.12 7.79 8.15 22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 0.84 0.91 0.86 0.68 0.61 31.61%

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