[GESHEN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.79%
YoY- -49.32%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 168,777 115,609 89,585 81,202 92,329 89,606 87,363 11.58%
PBT 17,573 19,265 3,992 2,609 4,096 2,981 -4,521 -
Tax -5,587 -5,300 -2,678 -1,413 -1,468 -1,335 464 -
NP 11,986 13,965 1,314 1,196 2,628 1,646 -4,057 -
-
NP to SH 10,292 12,127 1,252 1,371 2,705 1,698 -4,246 -
-
Tax Rate 31.79% 27.51% 67.08% 54.16% 35.84% 44.78% - -
Total Cost 156,791 101,644 88,271 80,006 89,701 87,960 91,420 9.39%
-
Net Worth 77,677 73,090 45,145 43,199 42,137 0 37,934 12.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 77,677 73,090 45,145 43,199 42,137 0 37,934 12.67%
NOSH 76,908 76,937 77,837 77,142 76,612 149,102 75,869 0.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.10% 12.08% 1.47% 1.47% 2.85% 1.84% -4.64% -
ROE 13.25% 16.59% 2.77% 3.17% 6.42% 0.00% -11.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 219.45 150.26 115.09 105.26 120.51 60.10 115.15 11.33%
EPS 13.38 15.76 1.61 1.78 3.53 1.14 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.95 0.58 0.56 0.55 0.00 0.50 12.42%
Adjusted Per Share Value based on latest NOSH - 77,142
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 131.42 90.02 69.76 63.23 71.89 69.77 68.03 11.58%
EPS 8.01 9.44 0.97 1.07 2.11 1.32 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.5691 0.3515 0.3364 0.3281 0.00 0.2954 12.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.50 0.895 0.60 0.235 0.20 0.20 0.20 -
P/RPS 0.68 0.60 0.52 0.22 0.17 0.33 0.17 25.96%
P/EPS 11.21 5.68 37.30 13.22 5.66 17.56 -3.57 -
EY 8.92 17.61 2.68 7.56 17.65 5.69 -27.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.94 1.03 0.42 0.36 0.00 0.40 24.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 09/11/15 20/11/14 25/11/13 21/11/12 24/11/11 25/11/10 -
Price 1.58 1.46 0.53 0.24 0.22 0.21 0.32 -
P/RPS 0.72 0.97 0.46 0.23 0.18 0.35 0.28 17.03%
P/EPS 11.81 9.26 32.95 13.50 6.23 18.44 -5.72 -
EY 8.47 10.80 3.03 7.41 16.05 5.42 -17.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.54 0.91 0.43 0.40 0.00 0.64 15.99%

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