[GESHEN] YoY Annualized Quarter 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- -16.07%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 216,466 152,722 107,912 87,554 76,252 93,018 85,164 16.80%
PBT 21,610 12,218 11,944 4,224 3,322 5,106 340 99.64%
Tax -6,594 -4,992 -3,968 -2,288 -1,096 -1,708 -96 102.23%
NP 15,016 7,226 7,976 1,936 2,226 3,398 244 98.57%
-
NP to SH 14,392 5,808 6,944 1,974 2,388 3,474 164 110.66%
-
Tax Rate 30.51% 40.86% 33.22% 54.17% 32.99% 33.45% 28.24% -
Total Cost 201,450 145,496 99,936 85,618 74,026 89,620 84,920 15.46%
-
Net Worth 93,827 72,215 68,516 44,723 42,367 41,503 25,625 24.12%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 93,827 72,215 68,516 44,723 42,367 41,503 25,625 24.12%
NOSH 80,000 76,825 76,984 77,109 77,032 76,858 51,250 7.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.94% 4.73% 7.39% 2.21% 2.92% 3.65% 0.29% -
ROE 15.34% 8.04% 10.13% 4.41% 5.64% 8.37% 0.64% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 281.46 198.79 140.17 113.55 98.99 121.03 166.17 9.17%
EPS 17.42 7.56 9.02 2.56 3.10 4.52 0.22 107.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.94 0.89 0.58 0.55 0.54 0.50 16.01%
Adjusted Per Share Value based on latest NOSH - 76,730
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 168.56 118.92 84.03 68.18 59.37 72.43 66.31 16.80%
EPS 11.21 4.52 5.41 1.54 1.86 2.71 0.13 110.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7306 0.5623 0.5335 0.3482 0.3299 0.3232 0.1995 24.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.12 1.86 0.73 0.49 0.21 0.21 0.28 -
P/RPS 0.75 0.94 0.52 0.43 0.21 0.17 0.17 28.03%
P/EPS 11.33 24.60 8.09 19.14 6.77 4.65 87.50 -28.85%
EY 8.83 4.06 12.36 5.22 14.76 21.52 1.14 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.98 0.82 0.84 0.38 0.39 0.56 20.77%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 -
Price 2.14 1.67 0.815 0.50 0.23 0.21 0.25 -
P/RPS 0.76 0.84 0.58 0.44 0.23 0.17 0.15 31.02%
P/EPS 11.44 22.09 9.04 19.53 7.42 4.65 78.13 -27.37%
EY 8.74 4.53 11.07 5.12 13.48 21.52 1.28 37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.78 0.92 0.86 0.42 0.39 0.50 23.19%

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