[GESHEN] YoY 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- -27.82%
YoY- -71.9%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 61,168 54,050 45,119 24,690 23,524 23,513 24,353 16.57%
PBT 3,848 8,749 12,097 1,130 1,800 1,318 1,370 18.76%
Tax -1,150 -2,672 -3,388 -836 -828 -397 -771 6.88%
NP 2,698 6,077 8,709 294 972 921 599 28.48%
-
NP to SH 2,598 5,554 7,386 288 1,025 950 663 25.53%
-
Tax Rate 29.89% 30.54% 28.01% 73.98% 46.00% 30.12% 56.28% -
Total Cost 58,470 47,973 36,410 24,396 22,552 22,592 23,754 16.18%
-
Net Worth 96,135 77,677 73,090 45,145 43,199 42,137 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 73,090 45,145 43,199 42,137 0 -
NOSH 80,000 80,000 76,937 77,837 77,142 76,612 149,102 -9.84%
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 4.41% 11.24% 19.30% 1.19% 4.13% 3.92% 2.46% -
ROE 2.70% 7.15% 10.11% 0.64% 2.37% 2.25% 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 79.53 70.28 58.64 31.72 30.49 30.69 16.33 30.16%
EPS 3.38 7.22 9.60 0.37 1.33 1.24 0.86 25.59%
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 47.63 42.09 35.13 19.23 18.32 18.31 18.96 16.57%
EPS 2.02 4.32 5.75 0.22 0.80 0.74 0.52 25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.6048 0.5691 0.3515 0.3364 0.3281 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 2.94 2.13 1.53 1.89 0.77 0.65 1.22 15.77%
P/EPS 69.27 20.77 9.32 162.16 17.69 16.13 44.98 7.45%
EY 1.44 4.81 10.73 0.62 5.65 6.20 2.22 -6.95%
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 2.89 2.25 2.49 1.67 0.79 0.72 1.29 14.37%
P/EPS 68.09 21.88 15.21 143.24 18.06 17.74 47.23 6.28%
EY 1.47 4.57 6.58 0.70 5.54 5.64 2.12 -5.91%
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