[GESHEN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.04%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 185,510 137,330 85,000 80,179 89,603 89,242 88,511 13.11%
PBT 22,619 20,821 4,438 4,212 3,020 1,766 827 73.49%
Tax -5,652 -5,800 -1,908 -2,074 -1,289 -1,036 -683 42.17%
NP 16,967 15,021 2,530 2,138 1,731 730 144 121.25%
-
NP to SH 15,232 12,719 2,544 2,197 1,781 764 228 101.30%
-
Tax Rate 24.99% 27.86% 42.99% 49.24% 42.68% 58.66% 82.59% -
Total Cost 168,543 122,309 82,470 78,041 87,872 88,512 88,367 11.35%
-
Net Worth 85,367 74,591 46,999 43,896 40,686 39,032 59,499 6.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 85,367 74,591 46,999 43,896 40,686 39,032 59,499 6.19%
NOSH 80,000 76,898 77,048 77,011 76,767 76,534 118,999 -6.39%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.15% 10.94% 2.98% 2.67% 1.93% 0.82% 0.16% -
ROE 17.84% 17.05% 5.41% 5.00% 4.38% 1.96% 0.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 241.21 178.59 110.32 104.11 116.72 116.60 74.38 21.64%
EPS 18.52 16.54 3.30 2.86 2.32 0.99 0.30 98.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.97 0.61 0.57 0.53 0.51 0.50 14.20%
Adjusted Per Share Value based on latest NOSH - 78,235
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 138.00 102.16 63.23 59.65 66.66 66.39 65.84 13.11%
EPS 11.33 9.46 1.89 1.63 1.32 0.57 0.17 101.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.5549 0.3496 0.3265 0.3027 0.2904 0.4426 6.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 2.76 0.555 0.33 0.20 0.22 0.22 -
P/RPS 0.64 1.55 0.50 0.32 0.17 0.19 0.30 13.44%
P/EPS 7.78 16.69 16.81 11.57 8.62 22.04 114.82 -36.12%
EY 12.86 5.99 5.95 8.64 11.60 4.54 0.87 56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.85 0.91 0.58 0.38 0.43 0.44 21.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 28/02/11 -
Price 2.08 2.55 0.515 0.35 0.50 0.22 0.215 -
P/RPS 0.86 1.43 0.47 0.34 0.43 0.19 0.29 19.84%
P/EPS 10.50 15.42 15.60 12.27 21.55 22.04 112.21 -32.59%
EY 9.52 6.49 6.41 8.15 4.64 4.54 0.89 48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.63 0.84 0.61 0.94 0.43 0.43 27.73%

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