[GESHEN] QoQ Cumulative 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- 7.79%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 159,171 108,382 56,173 228,389 169,401 108,233 47,872 122.60%
PBT 7,379 5,646 2,150 16,078 14,653 10,805 4,825 32.70%
Tax -2,759 -1,946 -1,199 -5,231 -4,447 -3,297 -1,485 51.07%
NP 4,620 3,700 951 10,847 10,206 7,508 3,340 24.12%
-
NP to SH 4,526 3,751 1,250 10,557 9,794 7,196 3,164 26.92%
-
Tax Rate 37.39% 34.47% 55.77% 32.54% 30.35% 30.51% 30.78% -
Total Cost 154,551 104,682 55,222 217,542 159,195 100,725 44,532 129.05%
-
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 4.42% 3.69% 1.28% 10.89% 10.19% 7.67% 3.58% -
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 206.91 140.90 73.03 296.89 220.26 140.73 62.25 122.55%
EPS 5.88 4.88 1.63 12.44 12.09 8.71 4.11 26.93%
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 118.41 80.63 41.79 169.90 126.02 80.52 35.61 122.61%
EPS 3.37 2.79 0.93 7.85 7.29 5.35 2.35 27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7611 0.7553 0.7267 0.7211 0.7152 0.698 0.6579 10.19%
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 0.51 0.58 1.22 0.57 1.06 1.51 3.20 -70.57%
P/EPS 18.02 16.82 54.76 12.24 18.37 22.66 48.37 -48.19%
EY 5.55 5.95 1.83 8.17 5.44 4.41 2.07 92.88%
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 0.42 0.63 1.18 0.53 1.04 1.52 3.86 -77.17%
P/EPS 14.79 18.25 53.23 11.37 18.06 22.87 58.34 -59.91%
EY 6.76 5.48 1.88 8.80 5.54 4.37 1.71 149.80%
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