[GESHEN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -12.15%
YoY- 399.96%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 202,346 228,389 185,510 137,330 85,000 80,179 89,603 14.53%
PBT 7,533 16,078 22,619 20,821 4,438 4,212 3,020 16.44%
Tax -3,018 -5,231 -5,652 -5,800 -1,908 -2,074 -1,289 15.22%
NP 4,515 10,847 16,967 15,021 2,530 2,138 1,731 17.31%
-
NP to SH 4,501 10,557 15,232 12,719 2,544 2,197 1,781 16.70%
-
Tax Rate 40.06% 32.54% 24.99% 27.86% 42.99% 49.24% 42.68% -
Total Cost 197,831 217,542 168,543 122,309 82,470 78,041 87,872 14.47%
-
Net Worth 101,543 96,928 85,367 74,591 46,999 43,896 40,686 16.45%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 101,543 96,928 85,367 74,591 46,999 43,896 40,686 16.45%
NOSH 80,019 80,019 80,000 76,898 77,048 77,011 76,767 0.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.23% 4.75% 9.15% 10.94% 2.98% 2.67% 1.93% -
ROE 4.43% 10.89% 17.84% 17.05% 5.41% 5.00% 4.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 263.04 296.89 241.21 178.59 110.32 104.11 116.72 14.49%
EPS 4.56 12.44 18.52 16.54 3.30 2.86 2.32 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.26 1.11 0.97 0.61 0.57 0.53 16.41%
Adjusted Per Share Value based on latest NOSH - 76,900
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 157.56 177.84 144.45 106.93 66.19 62.43 69.77 14.53%
EPS 3.50 8.22 11.86 9.90 1.98 1.71 1.39 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7907 0.7547 0.6647 0.5808 0.366 0.3418 0.3168 16.45%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.67 1.68 1.54 2.76 0.555 0.33 0.20 -
P/RPS 0.25 0.57 0.64 1.55 0.50 0.32 0.17 6.63%
P/EPS 11.45 12.24 7.78 16.69 16.81 11.57 8.62 4.84%
EY 8.73 8.17 12.86 5.99 5.95 8.64 11.60 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.33 1.39 2.85 0.91 0.58 0.38 5.02%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 22/02/18 23/02/17 25/02/16 27/02/15 28/02/14 25/02/13 -
Price 0.635 1.56 2.08 2.55 0.515 0.35 0.50 -
P/RPS 0.24 0.53 0.86 1.43 0.47 0.34 0.43 -9.25%
P/EPS 10.85 11.37 10.50 15.42 15.60 12.27 21.55 -10.80%
EY 9.21 8.80 9.52 6.49 6.41 8.15 4.64 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.24 1.87 2.63 0.84 0.61 0.94 -10.59%

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