[GESHEN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 220.43%
YoY- 2464.58%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,212 38,149 38,255 45,119 36,226 17,730 16,534 74.89%
PBT 3,484 2,625 2,752 12,097 4,225 1,747 1,196 104.10%
Tax -1,332 -1,164 -428 -3,388 -1,404 -580 72 -
NP 2,152 1,461 2,324 8,709 2,821 1,167 1,268 42.32%
-
NP to SH 1,848 1,056 1,861 7,386 2,305 1,167 1,269 28.50%
-
Tax Rate 38.23% 44.34% 15.55% 28.01% 33.23% 33.20% -6.02% -
Total Cost 36,060 36,688 35,931 36,410 33,405 16,563 15,266 77.45%
-
Net Worth 72,379 75,538 74,593 73,090 68,610 48,369 46,900 33.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 72,379 75,538 74,593 73,090 68,610 48,369 46,900 33.57%
NOSH 76,999 77,080 76,900 76,937 77,090 76,776 76,886 0.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.63% 3.83% 6.08% 19.30% 7.79% 6.58% 7.67% -
ROE 2.55% 1.40% 2.49% 10.11% 3.36% 2.41% 2.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.63 49.49 49.75 58.64 46.99 23.09 21.50 74.75%
EPS 2.40 1.37 2.42 9.60 2.99 1.52 1.65 28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.98 0.97 0.95 0.89 0.63 0.61 33.44%
Adjusted Per Share Value based on latest NOSH - 76,937
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.43 28.38 28.46 33.56 26.95 13.19 12.30 74.90%
EPS 1.37 0.79 1.38 5.49 1.71 0.87 0.94 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5384 0.5619 0.5549 0.5437 0.5104 0.3598 0.3489 33.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.86 1.60 2.76 0.895 0.73 0.58 0.555 -
P/RPS 3.75 3.23 5.55 1.53 1.55 2.51 2.58 28.34%
P/EPS 77.50 116.79 114.05 9.32 24.41 38.16 33.63 74.55%
EY 1.29 0.86 0.88 10.73 4.10 2.62 2.97 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.63 2.85 0.94 0.82 0.92 0.91 67.99%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 24/05/16 25/02/16 09/11/15 27/08/15 29/05/15 27/02/15 -
Price 1.67 1.45 2.55 1.46 0.815 0.67 0.515 -
P/RPS 3.37 2.93 5.13 2.49 1.73 2.90 2.39 25.77%
P/EPS 69.58 105.84 105.37 15.21 27.26 44.08 31.20 70.77%
EY 1.44 0.94 0.95 6.58 3.67 2.27 3.20 -41.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.48 2.63 1.54 0.92 1.06 0.84 65.05%

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