[GESHEN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 11.87%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 81,191 84,999 89,574 92,329 93,169 91,617 89,242 -6.11%
PBT 2,127 2,521 3,019 4,096 4,148 4,260 1,765 13.25%
Tax -982 -957 -1,288 -1,468 -1,842 -1,569 -1,036 -3.50%
NP 1,145 1,564 1,731 2,628 2,306 2,691 729 35.15%
-
NP to SH 1,296 1,711 1,840 2,705 2,418 2,737 762 42.53%
-
Tax Rate 46.17% 37.96% 42.66% 35.84% 44.41% 36.83% 58.70% -
Total Cost 80,046 83,435 87,843 89,701 90,863 88,926 88,513 -6.48%
-
Net Worth 42,436 41,489 40,858 42,137 41,605 40,541 35,699 12.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 42,436 41,489 40,858 42,137 41,605 40,541 35,699 12.22%
NOSH 77,157 76,833 77,090 76,612 77,046 76,493 70,000 6.71%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.41% 1.84% 1.93% 2.85% 2.48% 2.94% 0.82% -
ROE 3.05% 4.12% 4.50% 6.42% 5.81% 6.75% 2.13% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 105.23 110.63 116.19 120.51 120.92 119.77 127.49 -12.01%
EPS 1.68 2.23 2.39 3.53 3.14 3.58 1.09 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.55 0.54 0.53 0.51 5.16%
Adjusted Per Share Value based on latest NOSH - 76,612
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 60.40 63.23 66.64 68.68 69.31 68.15 66.39 -6.11%
EPS 0.96 1.27 1.37 2.01 1.80 2.04 0.57 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3157 0.3086 0.3039 0.3135 0.3095 0.3016 0.2656 12.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.245 0.20 0.20 0.21 0.22 0.22 -
P/RPS 0.20 0.22 0.17 0.17 0.17 0.18 0.17 11.45%
P/EPS 12.50 11.00 8.38 5.66 6.69 6.15 20.21 -27.42%
EY 8.00 9.09 11.93 17.65 14.94 16.26 4.95 37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.38 0.36 0.39 0.42 0.43 -7.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 20/05/13 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 -
Price 0.23 0.24 0.50 0.22 0.21 0.25 0.22 -
P/RPS 0.22 0.22 0.43 0.18 0.17 0.21 0.17 18.77%
P/EPS 13.69 10.78 20.95 6.23 6.69 6.99 20.21 -22.88%
EY 7.30 9.28 4.77 16.05 14.94 14.31 4.95 29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.94 0.40 0.39 0.47 0.43 -1.55%

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