[GESHEN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 148.41%
YoY- 124.53%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 252,396 258,520 223,411 195,816 167,391 154,240 162,188 34.25%
PBT 14,873 15,649 10,767 2,066 -5,625 -8,896 -11,212 -
Tax -2,277 -2,572 -1,301 -746 312 942 858 -
NP 12,596 13,077 9,466 1,320 -5,313 -7,954 -10,354 -
-
NP to SH 12,062 12,949 9,736 2,131 -4,402 -7,549 -9,986 -
-
Tax Rate 15.31% 16.44% 12.08% 36.11% - - - -
Total Cost 239,800 245,443 213,945 194,496 172,704 162,194 172,542 24.51%
-
Net Worth 107,818 106,291 101,908 95,165 93,026 90,887 90,004 12.78%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 107,818 106,291 101,908 95,165 93,026 90,887 90,004 12.78%
NOSH 110,019 110,019 110,019 110,019 110,019 110,019 80,019 23.62%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.99% 5.06% 4.24% 0.67% -3.17% -5.16% -6.38% -
ROE 11.19% 12.18% 9.55% 2.24% -4.73% -8.31% -11.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 229.41 235.92 203.88 183.13 156.55 144.25 210.83 5.78%
EPS 10.96 11.82 8.88 1.99 -4.12 -7.06 -12.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.93 0.89 0.87 0.85 1.17 -11.13%
Adjusted Per Share Value based on latest NOSH - 110,019
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 196.59 201.36 174.01 152.52 130.38 120.14 126.33 34.25%
EPS 9.39 10.09 7.58 1.66 -3.43 -5.88 -7.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8398 0.8279 0.7938 0.7412 0.7246 0.7079 0.701 12.78%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.92 1.30 1.56 0.90 0.64 0.43 0.36 -
P/RPS 0.84 0.55 0.77 0.49 0.41 0.30 0.17 189.82%
P/EPS 17.51 11.00 17.56 45.16 -15.55 -6.09 -2.77 -
EY 5.71 9.09 5.70 2.21 -6.43 -16.42 -36.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.34 1.68 1.01 0.74 0.51 0.31 241.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 12/08/21 06/05/21 25/02/21 05/11/20 03/08/20 22/06/20 -
Price 1.90 1.45 1.52 1.27 0.675 0.47 0.44 -
P/RPS 0.83 0.61 0.75 0.69 0.43 0.33 0.21 149.77%
P/EPS 17.33 12.27 17.11 63.72 -16.40 -6.66 -3.39 -
EY 5.77 8.15 5.85 1.57 -6.10 -15.02 -29.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.49 1.63 1.43 0.78 0.55 0.38 196.19%

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