[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -16.91%
YoY- 199.62%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 228,389 225,868 216,466 191,488 185,510 173,880 152,722 30.67%
PBT 16,078 19,537 21,610 19,300 22,619 19,808 12,218 20.02%
Tax -5,231 -5,929 -6,594 -5,940 -5,652 -6,890 -4,992 3.15%
NP 10,847 13,608 15,016 13,360 16,967 12,917 7,226 31.00%
-
NP to SH 10,557 13,058 14,392 12,656 15,232 11,274 5,808 48.77%
-
Tax Rate 32.54% 30.35% 30.51% 30.78% 24.99% 34.78% 40.86% -
Total Cost 217,542 212,260 201,450 178,128 168,543 160,962 145,496 30.66%
-
Net Worth 96,928 96,135 93,827 88,444 85,367 77,677 72,215 21.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 96,928 96,135 93,827 88,444 85,367 77,677 72,215 21.61%
NOSH 80,019 80,000 80,000 80,000 80,000 80,000 76,825 2.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.75% 6.02% 6.94% 6.98% 9.15% 7.43% 4.73% -
ROE 10.89% 13.58% 15.34% 14.31% 17.84% 14.51% 8.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 296.89 293.69 281.46 248.98 241.21 226.09 198.79 30.56%
EPS 12.44 16.12 17.42 16.44 18.52 14.65 7.56 39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.22 1.15 1.11 1.01 0.94 21.50%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 169.90 168.03 161.03 142.45 138.00 129.35 113.61 30.67%
EPS 7.85 9.71 10.71 9.41 11.33 8.39 4.32 48.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7211 0.7152 0.698 0.6579 0.6351 0.5778 0.5372 21.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.68 2.34 2.12 1.99 1.54 1.50 1.86 -
P/RPS 0.57 0.80 0.75 0.80 0.64 0.66 0.94 -28.29%
P/EPS 12.24 13.78 11.33 12.09 7.78 10.23 24.60 -37.12%
EY 8.17 7.26 8.83 8.27 12.86 9.77 4.06 59.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.74 1.73 1.39 1.49 1.98 -23.24%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 15/11/17 10/08/17 11/05/17 23/02/17 10/11/16 11/08/16 -
Price 1.56 2.30 2.14 2.40 2.08 1.58 1.67 -
P/RPS 0.53 0.78 0.76 0.96 0.86 0.70 0.84 -26.37%
P/EPS 11.37 13.55 11.44 14.58 10.50 10.78 22.09 -35.69%
EY 8.80 7.38 8.74 6.86 9.52 9.28 4.53 55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.84 1.75 2.09 1.87 1.56 1.78 -21.36%

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