[GESHEN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.18%
YoY- -42.57%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 169,401 130,410 99,075 68,466 61,650 70,022 66,935 16.72%
PBT 14,653 14,856 18,069 3,242 3,462 3,872 1,540 45.51%
Tax -4,447 -5,168 -5,372 -1,980 -1,376 -1,252 -819 32.54%
NP 10,206 9,688 12,697 1,262 2,086 2,620 721 55.46%
-
NP to SH 9,794 8,456 10,858 1,275 2,220 2,629 745 53.56%
-
Tax Rate 30.35% 34.79% 29.73% 61.07% 39.75% 32.33% 53.18% -
Total Cost 159,195 120,722 86,378 67,204 59,564 67,402 66,214 15.72%
-
Net Worth 96,135 77,677 73,053 44,548 43,017 42,279 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 96,135 77,677 73,053 44,548 43,017 42,279 0 -
NOSH 80,000 80,000 76,898 76,807 76,816 76,871 117,234 -6.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.02% 7.43% 12.82% 1.84% 3.38% 3.74% 1.08% -
ROE 10.19% 10.89% 14.86% 2.86% 5.16% 6.22% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 220.26 169.57 128.84 89.14 80.26 91.09 57.10 25.20%
EPS 12.09 10.99 14.12 1.66 2.89 3.42 0.97 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.01 0.95 0.58 0.56 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,837
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 131.91 101.55 77.15 53.31 48.00 54.52 52.12 16.72%
EPS 7.63 6.58 8.45 0.99 1.73 2.05 0.58 53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.6048 0.5688 0.3469 0.335 0.3292 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.34 1.50 0.895 0.60 0.235 0.20 0.20 -
P/RPS 1.06 0.88 0.69 0.67 0.29 0.22 0.35 20.26%
P/EPS 18.37 13.64 6.34 36.14 8.13 5.85 31.47 -8.57%
EY 5.44 7.33 15.78 2.77 12.30 17.10 3.18 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.49 0.94 1.03 0.42 0.36 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 24/11/11 -
Price 2.30 1.58 1.46 0.53 0.24 0.22 0.21 -
P/RPS 1.04 0.93 1.13 0.59 0.30 0.24 0.37 18.77%
P/EPS 18.06 14.37 10.34 31.93 8.30 6.43 33.05 -9.57%
EY 5.54 6.96 9.67 3.13 12.04 15.55 3.03 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.56 1.54 0.91 0.43 0.40 0.00 -

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