[GESHEN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 103.19%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 228,389 185,511 137,441 85,001 82,768 89,574 89,242 16.93%
PBT 16,078 22,621 20,784 4,438 4,211 3,019 1,765 44.46%
Tax -5,231 -5,652 -5,791 -1,908 -2,074 -1,288 -1,036 30.94%
NP 10,847 16,969 14,993 2,530 2,137 1,731 729 56.76%
-
NP to SH 10,555 15,233 12,692 2,544 2,196 1,840 762 54.90%
-
Tax Rate 32.54% 24.99% 27.86% 42.99% 49.25% 42.66% 58.70% -
Total Cost 217,542 168,542 122,448 82,471 80,631 87,843 88,513 16.15%
-
Net Worth 96,928 85,367 74,593 46,900 44,594 40,858 35,699 18.09%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 96,928 85,367 74,593 46,900 44,594 40,858 35,699 18.09%
NOSH 80,019 76,908 76,900 76,886 78,235 77,090 70,000 2.25%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.75% 9.15% 10.91% 2.98% 2.58% 1.93% 0.82% -
ROE 10.89% 17.84% 17.01% 5.42% 4.92% 4.50% 2.13% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 296.89 241.21 178.73 110.55 105.79 116.19 127.49 15.11%
EPS 13.72 19.81 16.50 3.31 2.81 2.39 1.09 52.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 0.97 0.61 0.57 0.53 0.51 16.25%
Adjusted Per Share Value based on latest NOSH - 76,886
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 169.90 138.00 102.24 63.23 61.57 66.64 66.39 16.93%
EPS 7.85 11.33 9.44 1.89 1.63 1.37 0.57 54.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7211 0.6351 0.5549 0.3489 0.3317 0.3039 0.2656 18.09%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.68 1.54 2.76 0.555 0.33 0.20 0.22 -
P/RPS 0.57 0.64 1.54 0.50 0.31 0.17 0.17 22.31%
P/EPS 12.24 7.78 16.72 16.77 11.76 8.38 20.21 -8.01%
EY 8.17 12.86 5.98 5.96 8.51 11.93 4.95 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.39 2.85 0.91 0.58 0.38 0.43 20.68%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 -
Price 1.56 2.08 2.55 0.515 0.35 0.50 0.22 -
P/RPS 0.53 0.86 1.43 0.47 0.33 0.43 0.17 20.84%
P/EPS 11.37 10.50 15.45 15.56 12.47 20.95 20.21 -9.13%
EY 8.80 9.52 6.47 6.42 8.02 4.77 4.95 10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.87 2.63 0.84 0.61 0.94 0.43 19.28%

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