[GESHEN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 20.37%
YoY- 444.14%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 124,898 64,956 239,805 181,908 130,687 65,062 195,816 -25.96%
PBT 4,191 2,979 15,453 10,237 8,534 3,410 2,066 60.45%
Tax -1,544 -632 -1,547 -2,054 -1,822 -552 -746 62.62%
NP 2,647 2,347 13,906 8,183 6,712 2,858 1,320 59.22%
-
NP to SH 2,946 2,343 13,109 7,695 6,393 2,688 2,131 24.17%
-
Tax Rate 36.84% 21.22% 10.01% 20.06% 21.35% 16.19% 36.11% -
Total Cost 122,251 62,609 225,899 173,725 123,975 62,204 194,496 -26.68%
-
Net Worth 116,620 115,519 113,319 107,818 106,291 101,908 95,165 14.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 116,620 115,519 113,319 107,818 106,291 101,908 95,165 14.55%
NOSH 110,019 110,019 110,019 110,019 110,019 110,019 110,019 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.12% 3.61% 5.80% 4.50% 5.14% 4.39% 0.67% -
ROE 2.53% 2.03% 11.57% 7.14% 6.01% 2.64% 2.24% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.52 59.04 217.97 165.34 119.26 59.37 183.13 -27.36%
EPS 2.68 2.13 11.99 6.99 5.83 2.45 1.73 33.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.03 0.98 0.97 0.93 0.89 12.39%
Adjusted Per Share Value based on latest NOSH - 110,019
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 92.91 48.32 178.39 135.32 97.22 48.40 145.67 -25.96%
EPS 2.19 1.74 9.75 5.72 4.76 2.00 1.59 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8676 0.8594 0.843 0.8021 0.7907 0.7581 0.7079 14.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.00 1.20 1.33 1.92 1.30 1.56 0.90 -
P/RPS 0.88 2.03 0.61 1.16 1.09 2.63 0.49 47.90%
P/EPS 37.35 56.35 11.16 27.45 22.28 63.59 45.16 -11.92%
EY 2.68 1.77 8.96 3.64 4.49 1.57 2.21 13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 1.29 1.96 1.34 1.68 1.01 -4.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 11/08/22 20/05/22 24/02/22 11/11/21 12/08/21 06/05/21 25/02/21 -
Price 0.97 1.25 1.10 1.90 1.45 1.52 1.27 -
P/RPS 0.85 2.12 0.50 1.15 1.22 2.56 0.69 14.95%
P/EPS 36.22 58.70 9.23 27.17 24.85 61.96 63.72 -31.45%
EY 2.76 1.70 10.83 3.68 4.02 1.61 1.57 45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.07 1.94 1.49 1.63 1.43 -25.53%

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