[GESHEN] YoY TTM 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- 60.18%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 185,511 137,441 85,001 82,768 89,574 89,242 88,511 13.11%
PBT 22,621 20,784 4,438 4,211 3,019 1,765 827 73.49%
Tax -5,652 -5,791 -1,908 -2,074 -1,288 -1,036 -450 52.40%
NP 16,969 14,993 2,530 2,137 1,731 729 377 88.49%
-
NP to SH 15,233 12,692 2,544 2,196 1,840 762 216 103.13%
-
Tax Rate 24.99% 27.86% 42.99% 49.25% 42.66% 58.70% 54.41% -
Total Cost 168,542 122,448 82,471 80,631 87,843 88,513 88,134 11.39%
-
Net Worth 85,367 74,593 46,900 44,594 40,858 35,699 39,959 13.47%
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 74,593 46,900 44,594 40,858 35,699 39,959 13.47%
NOSH 76,908 76,900 76,886 78,235 77,090 70,000 79,918 -0.63%
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% 10.91% 2.98% 2.58% 1.93% 0.82% 0.43% -
ROE 17.84% 17.01% 5.42% 4.92% 4.50% 2.13% 0.54% -
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 241.21 178.73 110.55 105.79 116.19 127.49 110.75 13.83%
EPS 19.81 16.50 3.31 2.81 2.39 1.09 0.27 104.47%
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 138.00 102.24 63.23 61.57 66.64 66.39 65.84 13.11%
EPS 11.33 9.44 1.89 1.63 1.37 0.57 0.16 103.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.5549 0.3489 0.3317 0.3039 0.2656 0.2973 13.47%
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 1.54 0.50 0.31 0.17 0.17 0.20 21.37%
P/EPS 7.78 16.72 16.77 11.76 8.38 20.21 81.40 -32.35%
EY 12.86 5.98 5.96 8.51 11.93 4.95 1.23 47.82%
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 0.33 0.43 0.17 0.19 28.58%
P/EPS 10.50 15.45 15.56 12.47 20.95 20.21 79.55 -28.62%
EY 9.52 6.47 6.42 8.02 4.77 4.95 1.26 40.03%
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