[GESHEN] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.85%
YoY- 374.01%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 289,818 250,053 244,957 252,396 167,391 160,100 218,158 4.84%
PBT 25,494 6,140 13,749 14,873 -5,625 -6,676 8,804 19.36%
Tax -6,843 -788 -1,683 -2,277 312 -230 -3,543 11.58%
NP 18,651 5,352 12,066 12,596 -5,313 -6,906 5,261 23.45%
-
NP to SH 16,543 5,701 12,227 12,062 -4,402 -6,547 5,287 20.91%
-
Tax Rate 26.84% 12.83% 12.24% 15.31% - - 40.24% -
Total Cost 271,167 244,701 232,891 239,800 172,704 167,006 212,897 4.11%
-
Net Worth 165,050 133,216 121,013 107,818 93,026 95,389 102,311 8.28%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 165,050 133,216 121,013 107,818 93,026 95,389 102,311 8.28%
NOSH 128,388 121,750 110,019 110,019 110,019 80,019 80,019 8.19%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.44% 2.14% 4.93% 4.99% -3.17% -4.31% 2.41% -
ROE 10.02% 4.28% 10.10% 11.19% -4.73% -6.86% 5.17% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 224.76 217.74 222.66 229.41 156.55 208.12 283.59 -3.79%
EPS 12.83 4.96 11.11 10.96 -4.12 -8.51 6.87 10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.16 1.10 0.98 0.87 1.24 1.33 -0.63%
Adjusted Per Share Value based on latest NOSH - 110,019
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 225.67 194.71 190.74 196.53 130.34 124.66 169.87 4.84%
EPS 12.88 4.44 9.52 9.39 -3.43 -5.10 4.12 20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2852 1.0373 0.9423 0.8395 0.7244 0.7428 0.7967 8.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.65 1.27 0.885 1.92 0.64 0.53 1.06 -
P/RPS 1.62 0.58 0.40 0.84 0.41 0.25 0.37 27.87%
P/EPS 28.45 25.58 7.96 17.51 -15.55 -6.23 15.42 10.73%
EY 3.51 3.91 12.56 5.71 -6.43 -16.06 6.48 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.09 0.80 1.96 0.74 0.43 0.80 23.55%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 14/11/24 14/11/23 17/11/22 11/11/21 05/11/20 07/11/19 08/11/18 -
Price 3.80 1.11 1.00 1.90 0.675 0.46 0.87 -
P/RPS 1.69 0.51 0.45 0.83 0.43 0.22 0.31 32.63%
P/EPS 29.62 22.36 9.00 17.33 -16.40 -5.40 12.66 15.20%
EY 3.38 4.47 11.11 5.77 -6.10 -18.50 7.90 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 0.96 0.91 1.94 0.78 0.37 0.65 28.78%

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