[GESHEN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -43.26%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 55,100 54,050 38,212 38,149 38,255 45,119 36,226 32.08%
PBT 7,763 8,749 3,484 2,625 2,752 12,097 4,225 49.73%
Tax -484 -2,672 -1,332 -1,164 -428 -3,388 -1,404 -50.67%
NP 7,279 6,077 2,152 1,461 2,324 8,709 2,821 87.58%
-
NP to SH 6,775 5,554 1,848 1,056 1,861 7,386 2,305 104.52%
-
Tax Rate 6.23% 30.54% 38.23% 44.34% 15.55% 28.01% 33.23% -
Total Cost 47,821 47,973 36,060 36,688 35,931 36,410 33,405 26.88%
-
Net Worth 85,367 77,677 72,379 75,538 74,593 73,090 68,610 15.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,367 77,677 72,379 75,538 74,593 73,090 68,610 15.60%
NOSH 80,000 80,000 76,999 77,080 76,900 76,937 77,090 2.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.21% 11.24% 5.63% 3.83% 6.08% 19.30% 7.79% -
ROE 7.94% 7.15% 2.55% 1.40% 2.49% 10.11% 3.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 71.64 70.28 49.63 49.49 49.75 58.64 46.99 32.29%
EPS 8.81 7.22 2.40 1.37 2.42 9.60 2.99 104.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.01 0.94 0.98 0.97 0.95 0.89 15.78%
Adjusted Per Share Value based on latest NOSH - 77,080
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.90 42.09 29.75 29.71 29.79 35.13 28.21 32.07%
EPS 5.28 4.32 1.44 0.82 1.45 5.75 1.79 105.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6647 0.6048 0.5636 0.5882 0.5808 0.5691 0.5342 15.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.50 1.86 1.60 2.76 0.895 0.73 -
P/RPS 2.15 2.13 3.75 3.23 5.55 1.53 1.55 24.25%
P/EPS 17.48 20.77 77.50 116.79 114.05 9.32 24.41 -19.87%
EY 5.72 4.81 1.29 0.86 0.88 10.73 4.10 24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.49 1.98 1.63 2.85 0.94 0.82 41.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 10/11/16 11/08/16 24/05/16 25/02/16 09/11/15 27/08/15 -
Price 2.08 1.58 1.67 1.45 2.55 1.46 0.815 -
P/RPS 2.90 2.25 3.37 2.93 5.13 2.49 1.73 40.89%
P/EPS 23.61 21.88 69.58 105.84 105.37 15.21 27.26 -9.09%
EY 4.24 4.57 1.44 0.94 0.95 6.58 3.67 10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.56 1.78 1.48 2.63 1.54 0.92 60.11%

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