[GESHEN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 48.76%
YoY- 251.77%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 216,764 216,466 152,722 107,912 87,554 76,252 93,018 15.13%
PBT 11,292 21,610 12,218 11,944 4,224 3,322 5,106 14.13%
Tax -3,892 -6,594 -4,992 -3,968 -2,288 -1,096 -1,708 14.70%
NP 7,400 15,016 7,226 7,976 1,936 2,226 3,398 13.84%
-
NP to SH 7,502 14,392 5,808 6,944 1,974 2,388 3,474 13.68%
-
Tax Rate 34.47% 30.51% 40.86% 33.22% 54.17% 32.99% 33.45% -
Total Cost 209,364 201,450 145,496 99,936 85,618 74,026 89,620 15.18%
-
Net Worth 101,535 93,827 72,215 68,516 44,723 42,367 41,503 16.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,535 93,827 72,215 68,516 44,723 42,367 41,503 16.07%
NOSH 80,019 80,000 76,825 76,984 77,109 77,032 76,858 0.67%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.41% 6.94% 4.73% 7.39% 2.21% 2.92% 3.65% -
ROE 7.39% 15.34% 8.04% 10.13% 4.41% 5.64% 8.37% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 281.80 281.46 198.79 140.17 113.55 98.99 121.03 15.11%
EPS 9.76 17.42 7.56 9.02 2.56 3.10 4.52 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 0.94 0.89 0.58 0.55 0.54 16.05%
Adjusted Per Share Value based on latest NOSH - 77,090
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 168.79 168.56 118.92 84.03 68.18 59.37 72.43 15.13%
EPS 5.84 11.21 4.52 5.41 1.54 1.86 2.71 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7906 0.7306 0.5623 0.5335 0.3482 0.3299 0.3232 16.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.82 2.12 1.86 0.73 0.49 0.21 0.21 -
P/RPS 0.29 0.75 0.94 0.52 0.43 0.21 0.17 9.30%
P/EPS 8.41 11.33 24.60 8.09 19.14 6.77 4.65 10.37%
EY 11.89 8.83 4.06 12.36 5.22 14.76 21.52 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.74 1.98 0.82 0.84 0.38 0.39 8.02%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/08/18 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 -
Price 0.89 2.14 1.67 0.815 0.50 0.23 0.21 -
P/RPS 0.32 0.76 0.84 0.58 0.44 0.23 0.17 11.11%
P/EPS 9.13 11.44 22.09 9.04 19.53 7.42 4.65 11.89%
EY 10.96 8.74 4.53 11.07 5.12 13.48 21.52 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.75 1.78 0.92 0.86 0.42 0.39 9.43%

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