[GESHEN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -14.38%
YoY- 53.47%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 82,750 85,001 89,585 88,419 84,247 82,768 81,202 1.26%
PBT 5,042 4,438 3,992 4,662 4,732 4,211 2,609 55.21%
Tax -1,921 -1,908 -2,678 -2,670 -2,439 -2,074 -1,413 22.74%
NP 3,121 2,530 1,314 1,992 2,293 2,137 1,196 89.65%
-
NP to SH 3,123 2,544 1,252 1,989 2,323 2,196 1,371 73.21%
-
Tax Rate 38.10% 42.99% 67.08% 57.27% 51.54% 49.25% 54.16% -
Total Cost 79,629 82,471 88,271 86,427 81,954 80,631 80,006 -0.31%
-
Net Worth 48,369 46,900 45,145 44,503 44,099 44,594 43,199 7.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 48,369 46,900 45,145 44,503 44,099 44,594 43,199 7.83%
NOSH 76,776 76,886 77,837 76,730 77,368 78,235 77,142 -0.31%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.77% 2.98% 1.47% 2.25% 2.72% 2.58% 1.47% -
ROE 6.46% 5.42% 2.77% 4.47% 5.27% 4.92% 3.17% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 107.78 110.55 115.09 115.23 108.89 105.79 105.26 1.59%
EPS 4.07 3.31 1.61 2.59 3.00 2.81 1.78 73.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.58 0.58 0.57 0.57 0.56 8.17%
Adjusted Per Share Value based on latest NOSH - 76,730
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.56 63.23 66.64 65.78 62.67 61.57 60.41 1.26%
EPS 2.32 1.89 0.93 1.48 1.73 1.63 1.02 73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3489 0.3358 0.3311 0.3281 0.3317 0.3214 7.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.58 0.555 0.60 0.49 0.38 0.33 0.235 -
P/RPS 0.54 0.50 0.52 0.43 0.35 0.31 0.22 82.06%
P/EPS 14.26 16.77 37.30 18.90 12.66 11.76 13.22 5.18%
EY 7.01 5.96 2.68 5.29 7.90 8.51 7.56 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 1.03 0.84 0.67 0.58 0.42 68.74%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 -
Price 0.67 0.515 0.53 0.50 0.39 0.35 0.24 -
P/RPS 0.62 0.47 0.46 0.43 0.36 0.33 0.23 93.80%
P/EPS 16.47 15.56 32.95 19.29 12.99 12.47 13.50 14.18%
EY 6.07 6.42 3.03 5.18 7.70 8.02 7.41 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.84 0.91 0.86 0.68 0.61 0.43 82.58%

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