[GESHEN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -19.16%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 212,228 216,764 224,692 228,389 225,868 216,466 191,488 7.08%
PBT 9,838 11,292 8,600 16,078 19,537 21,610 19,300 -36.16%
Tax -3,678 -3,892 -4,796 -5,231 -5,929 -6,594 -5,940 -27.33%
NP 6,160 7,400 3,804 10,847 13,608 15,016 13,360 -40.28%
-
NP to SH 6,034 7,502 5,000 10,557 13,058 14,392 12,656 -38.94%
-
Tax Rate 37.39% 34.47% 55.77% 32.54% 30.35% 30.51% 30.78% -
Total Cost 206,068 209,364 220,888 217,542 212,260 201,450 178,128 10.19%
-
Net Worth 102,311 101,535 97,683 96,928 96,135 93,827 88,444 10.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 102,311 101,535 97,683 96,928 96,135 93,827 88,444 10.18%
NOSH 80,019 80,019 80,019 80,019 80,000 80,000 80,000 0.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.90% 3.41% 1.69% 4.75% 6.02% 6.94% 6.98% -
ROE 5.90% 7.39% 5.12% 10.89% 13.58% 15.34% 14.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 275.89 281.80 292.13 296.89 293.69 281.46 248.98 7.07%
EPS 7.84 9.76 6.52 12.44 16.12 17.42 16.44 -38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.27 1.26 1.25 1.22 1.15 10.17%
Adjusted Per Share Value based on latest NOSH - 80,019
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 165.26 168.79 174.96 177.84 175.88 168.56 149.11 7.08%
EPS 4.70 5.84 3.89 8.22 10.17 11.21 9.85 -38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7967 0.7906 0.7606 0.7547 0.7486 0.7306 0.6887 10.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 0.82 0.89 1.68 2.34 2.12 1.99 -
P/RPS 0.38 0.29 0.30 0.57 0.80 0.75 0.80 -39.09%
P/EPS 13.51 8.41 13.69 12.24 13.78 11.33 12.09 7.67%
EY 7.40 11.89 7.30 8.17 7.26 8.83 8.27 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.62 0.70 1.33 1.87 1.74 1.73 -40.17%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 09/08/18 15/05/18 22/02/18 15/11/17 10/08/17 11/05/17 -
Price 0.87 0.89 0.865 1.56 2.30 2.14 2.40 -
P/RPS 0.32 0.32 0.30 0.53 0.78 0.76 0.96 -51.89%
P/EPS 11.09 9.13 13.31 11.37 13.55 11.44 14.58 -16.65%
EY 9.02 10.96 7.52 8.80 7.38 8.74 6.86 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.68 1.24 1.84 1.75 2.09 -54.06%

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