[GESHEN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.06%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 191,488 152,596 70,920 79,924 74,008 92,308 82,808 14.98%
PBT 19,300 10,500 6,988 4,572 2,488 4,480 -5,500 -
Tax -5,940 -4,656 -2,320 -2,268 -808 -2,132 0 -
NP 13,360 5,844 4,668 2,304 1,680 2,348 -5,500 -
-
NP to SH 12,656 4,224 4,668 2,352 1,844 2,356 -5,540 -
-
Tax Rate 30.78% 44.34% 33.20% 49.61% 32.48% 47.59% - -
Total Cost 178,128 146,752 66,252 77,620 72,328 89,960 88,308 12.39%
-
Net Worth 88,444 75,538 48,369 44,099 41,489 40,541 37,913 15.14%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 88,444 75,538 48,369 44,099 41,489 40,541 37,913 15.14%
NOSH 80,000 77,080 76,776 77,368 76,833 76,493 77,374 0.55%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.98% 3.83% 6.58% 2.88% 2.27% 2.54% -6.64% -
ROE 14.31% 5.59% 9.65% 5.33% 4.44% 5.81% -14.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 248.98 197.97 92.37 103.30 96.32 120.67 107.02 15.09%
EPS 16.44 5.48 6.08 3.04 2.40 3.08 -7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.98 0.63 0.57 0.54 0.53 0.49 15.26%
Adjusted Per Share Value based on latest NOSH - 77,368
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 149.11 118.82 55.22 62.23 57.63 71.88 64.48 14.98%
EPS 9.85 3.29 3.63 1.83 1.44 1.83 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.5882 0.3766 0.3434 0.3231 0.3157 0.2952 15.14%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.99 1.60 0.58 0.38 0.245 0.22 0.22 -
P/RPS 0.80 0.81 0.63 0.37 0.25 0.18 0.21 24.94%
P/EPS 12.09 29.20 9.54 12.50 10.21 7.14 -3.07 -
EY 8.27 3.43 10.48 8.00 9.80 14.00 -32.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 0.92 0.67 0.45 0.42 0.45 25.13%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 24/05/16 29/05/15 19/05/14 20/05/13 25/05/12 26/05/11 -
Price 2.40 1.45 0.67 0.39 0.24 0.25 0.24 -
P/RPS 0.96 0.73 0.73 0.38 0.25 0.21 0.22 27.80%
P/EPS 14.58 26.46 11.02 12.83 10.00 8.12 -3.35 -
EY 6.86 3.78 9.07 7.79 10.00 12.32 -29.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.48 1.06 0.68 0.44 0.47 0.49 27.31%

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