[GESHEN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 159.0%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 76,361 53,956 43,777 38,126 46,509 42,582 43,023 10.02%
PBT 6,109 5,972 2,112 1,661 2,553 170 151 85.17%
Tax -2,496 -1,984 -1,144 -548 -854 -48 141 -
NP 3,613 3,988 968 1,113 1,699 122 292 52.02%
-
NP to SH 2,904 3,472 987 1,194 1,737 82 -27 -
-
Tax Rate 40.86% 33.22% 54.17% 32.99% 33.45% 28.24% -93.38% -
Total Cost 72,748 49,968 42,809 37,013 44,810 42,460 42,731 9.26%
-
Net Worth 72,215 68,516 44,723 42,367 41,503 25,625 15,299 29.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 72,215 68,516 44,723 42,367 41,503 25,625 15,299 29.48%
NOSH 76,825 76,984 77,109 77,032 76,858 51,250 29,999 16.95%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.73% 7.39% 2.21% 2.92% 3.65% 0.29% 0.68% -
ROE 4.02% 5.07% 2.21% 2.82% 4.19% 0.32% -0.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.40 70.09 56.77 49.49 60.51 83.09 143.41 -5.92%
EPS 3.78 4.51 1.28 1.55 2.26 0.11 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.58 0.55 0.54 0.50 0.51 10.71%
Adjusted Per Share Value based on latest NOSH - 77,157
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.46 42.01 34.09 29.69 36.22 33.16 33.50 10.02%
EPS 2.26 2.70 0.77 0.93 1.35 0.06 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5623 0.5335 0.3482 0.3299 0.3232 0.1995 0.1191 29.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.86 0.73 0.49 0.21 0.21 0.28 0.28 -
P/RPS 1.87 1.04 0.86 0.42 0.35 0.34 0.20 45.09%
P/EPS 49.21 16.19 38.28 13.55 9.29 175.00 -311.11 -
EY 2.03 6.18 2.61 7.38 10.76 0.57 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.82 0.84 0.38 0.39 0.56 0.55 23.77%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 24/08/10 -
Price 1.67 0.815 0.50 0.23 0.21 0.25 0.20 -
P/RPS 1.68 1.16 0.88 0.46 0.35 0.30 0.14 51.25%
P/EPS 44.18 18.07 39.06 14.84 9.29 156.25 -222.22 -
EY 2.26 5.53 2.56 6.74 10.76 0.64 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.92 0.86 0.42 0.39 0.50 0.39 28.76%

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