[GESHEN] QoQ Cumulative 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- 70.36%
YoY- 515.16%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 187,060 124,898 64,956 239,805 181,908 130,687 65,062 102.06%
PBT 8,533 4,191 2,979 15,453 10,237 8,534 3,410 84.21%
Tax -2,190 -1,544 -632 -1,547 -2,054 -1,822 -552 150.40%
NP 6,343 2,647 2,347 13,906 8,183 6,712 2,858 70.06%
-
NP to SH 6,813 2,946 2,343 13,109 7,695 6,393 2,688 85.79%
-
Tax Rate 25.67% 36.84% 21.22% 10.01% 20.06% 21.35% 16.19% -
Total Cost 180,717 122,251 62,609 225,899 173,725 123,975 62,204 103.47%
-
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 5.63% 2.53% 2.03% 11.57% 7.14% 6.01% 2.64% -
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 170.04 113.52 59.04 217.97 165.34 119.26 59.37 101.54%
EPS 6.19 2.68 2.13 11.99 6.99 5.83 2.45 85.39%
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 139.16 92.91 48.32 178.39 135.32 97.22 48.40 102.06%
EPS 5.07 2.19 1.74 9.75 5.72 4.76 2.00 85.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9002 0.8676 0.8594 0.843 0.8021 0.7907 0.7581 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 0.52 0.88 2.03 0.61 1.16 1.09 2.63 -66.02%
P/EPS 14.29 37.35 56.35 11.16 27.45 22.28 63.59 -63.00%
EY 7.00 2.68 1.77 8.96 3.64 4.49 1.57 170.64%
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 0.59 0.85 2.12 0.50 1.15 1.22 2.56 -62.37%
P/EPS 16.15 36.22 58.70 9.23 27.17 24.85 61.96 -59.16%
EY 6.19 2.76 1.70 10.83 3.68 4.02 1.61 145.21%
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