[GESHEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.54%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,596 70,920 79,924 74,008 92,308 82,808 91,772 8.83%
PBT 10,500 6,988 4,572 2,488 4,480 -5,500 1,352 40.68%
Tax -4,656 -2,320 -2,268 -808 -2,132 0 496 -
NP 5,844 4,668 2,304 1,680 2,348 -5,500 1,848 21.13%
-
NP to SH 4,224 4,668 2,352 1,844 2,356 -5,540 916 28.98%
-
Tax Rate 44.34% 33.20% 49.61% 32.48% 47.59% - -36.69% -
Total Cost 146,752 66,252 77,620 72,328 89,960 88,308 89,924 8.49%
-
Net Worth 75,538 48,369 44,099 41,489 40,541 37,913 44,919 9.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 75,538 48,369 44,099 41,489 40,541 37,913 44,919 9.04%
NOSH 77,080 76,776 77,368 76,833 76,493 77,374 88,076 -2.19%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.83% 6.58% 2.88% 2.27% 2.54% -6.64% 2.01% -
ROE 5.59% 9.65% 5.33% 4.44% 5.81% -14.61% 2.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 197.97 92.37 103.30 96.32 120.67 107.02 104.20 11.27%
EPS 5.48 6.08 3.04 2.40 3.08 -7.20 1.04 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.63 0.57 0.54 0.53 0.49 0.51 11.48%
Adjusted Per Share Value based on latest NOSH - 76,833
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 113.52 52.76 59.46 55.06 68.67 61.60 68.27 8.83%
EPS 3.14 3.47 1.75 1.37 1.75 -4.12 0.68 29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.3598 0.3281 0.3086 0.3016 0.282 0.3342 9.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.60 0.58 0.38 0.245 0.22 0.22 0.22 -
P/RPS 0.81 0.63 0.37 0.25 0.18 0.21 0.21 25.20%
P/EPS 29.20 9.54 12.50 10.21 7.14 -3.07 21.15 5.51%
EY 3.43 10.48 8.00 9.80 14.00 -32.55 4.73 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.92 0.67 0.45 0.42 0.45 0.43 24.84%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 29/05/15 19/05/14 20/05/13 25/05/12 26/05/11 25/05/10 -
Price 1.45 0.67 0.39 0.24 0.25 0.24 0.28 -
P/RPS 0.73 0.73 0.38 0.25 0.21 0.22 0.27 18.01%
P/EPS 26.46 11.02 12.83 10.00 8.12 -3.35 26.92 -0.28%
EY 3.78 9.07 7.79 10.00 12.32 -29.83 3.71 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.06 0.68 0.44 0.47 0.49 0.55 17.91%

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