[GESHEN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.77%
YoY- 515.16%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 249,413 249,796 259,824 239,805 242,544 261,374 260,248 -2.79%
PBT 11,377 8,382 11,916 15,453 13,649 17,068 13,640 -11.38%
Tax -2,920 -3,088 -2,528 -1,547 -2,738 -3,644 -2,208 20.46%
NP 8,457 5,294 9,388 13,906 10,910 13,424 11,432 -18.18%
-
NP to SH 9,084 5,892 9,372 13,109 10,260 12,786 10,752 -10.62%
-
Tax Rate 25.67% 36.84% 21.22% 10.01% 20.06% 21.35% 16.19% -
Total Cost 240,956 244,502 250,436 225,899 231,633 247,950 248,816 -2.11%
-
Net Worth 121,013 116,620 115,519 113,319 107,818 106,291 101,908 12.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 121,013 116,620 115,519 113,319 107,818 106,291 101,908 12.12%
NOSH 110,019 110,019 110,019 110,019 110,019 110,019 110,019 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.39% 2.12% 3.61% 5.80% 4.50% 5.14% 4.39% -
ROE 7.51% 5.05% 8.11% 11.57% 9.52% 12.03% 10.55% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 226.71 227.05 236.16 217.97 220.46 238.53 237.50 -3.04%
EPS 8.25 5.36 8.52 11.99 9.32 11.66 9.80 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.05 1.03 0.98 0.97 0.93 11.83%
Adjusted Per Share Value based on latest NOSH - 110,019
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 194.21 194.51 202.32 186.73 188.86 203.52 202.65 -2.79%
EPS 7.07 4.59 7.30 10.21 7.99 9.96 8.37 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9423 0.9081 0.8995 0.8824 0.8395 0.8277 0.7935 12.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.885 1.00 1.20 1.33 1.92 1.30 1.56 -
P/RPS 0.39 0.44 0.51 0.61 0.87 0.55 0.66 -29.55%
P/EPS 10.72 18.67 14.09 11.16 20.59 11.14 15.90 -23.09%
EY 9.33 5.36 7.10 8.96 4.86 8.98 6.29 30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.14 1.29 1.96 1.34 1.68 -38.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 11/08/22 20/05/22 24/02/22 11/11/21 12/08/21 06/05/21 -
Price 1.00 0.97 1.25 1.10 1.90 1.45 1.52 -
P/RPS 0.44 0.43 0.53 0.50 0.86 0.61 0.64 -22.08%
P/EPS 12.11 18.11 14.67 9.23 20.37 12.43 15.49 -15.12%
EY 8.26 5.52 6.81 10.83 4.91 8.05 6.46 17.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 1.19 1.07 1.94 1.49 1.63 -32.17%

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