Highlights

[GESHEN] YoY Quarter Result on 2019-06-30 [#2]

Stock [GESHEN]: GE-SHEN CORP BHD
Announcement Date 08-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     46.26%    YoY -     -177.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 38,464 52,209 60,361 38,212 36,226 23,796 19,624 11.86%
  YoY % -26.33% -13.51% 57.96% 5.48% 52.24% 21.26% -
  Horiz. % 196.00% 266.05% 307.59% 194.72% 184.60% 121.26% 100.00%
PBT -2,074 3,496 5,980 3,484 4,225 969 1,039 -
  YoY % -159.32% -41.54% 71.64% -17.54% 336.02% -6.74% -
  Horiz. % -199.62% 336.48% 575.55% 335.32% 406.64% 93.26% 100.00%
Tax -83 -747 -1,812 -1,332 -1,404 -577 -346 -21.17%
  YoY % 88.89% 58.77% -36.04% 5.13% -143.33% -66.76% -
  Horiz. % 23.99% 215.90% 523.70% 384.97% 405.78% 166.76% 100.00%
NP -2,157 2,749 4,168 2,152 2,821 392 693 -
  YoY % -178.46% -34.05% 93.68% -23.71% 619.64% -43.43% -
  Horiz. % -311.26% 396.68% 601.44% 310.53% 407.07% 56.57% 100.00%
NP to SH -1,945 2,501 4,032 1,848 2,305 399 733 -
  YoY % -177.77% -37.97% 118.18% -19.83% 477.69% -45.57% -
  Horiz. % -265.35% 341.20% 550.07% 252.11% 314.46% 54.43% 100.00%
Tax Rate - % 21.37 % 30.30 % 38.23 % 33.23 % 59.55 % 33.30 % -
  YoY % 0.00% -29.47% -20.74% 15.05% -44.20% 78.83% -
  Horiz. % 0.00% 64.17% 90.99% 114.80% 99.79% 178.83% 100.00%
Total Cost 40,621 49,460 56,193 36,060 33,405 23,404 18,931 13.56%
  YoY % -17.87% -11.98% 55.83% 7.95% 42.73% 23.63% -
  Horiz. % 214.57% 261.26% 296.83% 190.48% 176.46% 123.63% 100.00%
Net Worth 96,158 101,535 93,827 72,379 68,610 44,503 42,436 14.60%
  YoY % -5.30% 8.22% 29.63% 5.49% 54.17% 4.87% -
  Horiz. % 226.59% 239.26% 221.10% 170.56% 161.68% 104.87% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 96,158 101,535 93,827 72,379 68,610 44,503 42,436 14.60%
  YoY % -5.30% 8.22% 29.63% 5.49% 54.17% 4.87% -
  Horiz. % 226.59% 239.26% 221.10% 170.56% 161.68% 104.87% 100.00%
NOSH 76,927 76,921 76,908 76,999 77,090 76,730 77,157 -0.05%
  YoY % 0.01% 0.02% -0.12% -0.12% 0.47% -0.55% -
  Horiz. % 99.70% 99.69% 99.68% 99.80% 99.91% 99.45% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -5.61 % 5.27 % 6.91 % 5.63 % 7.79 % 1.65 % 3.53 % -
  YoY % -206.45% -23.73% 22.74% -27.73% 372.12% -53.26% -
  Horiz. % -158.92% 149.29% 195.75% 159.49% 220.68% 46.74% 100.00%
ROE -2.02 % 2.46 % 4.30 % 2.55 % 3.36 % 0.90 % 1.73 % -
  YoY % -182.11% -42.79% 68.63% -24.11% 273.33% -47.98% -
  Horiz. % -116.76% 142.20% 248.55% 147.40% 194.22% 52.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 50.00 67.87 78.48 49.63 46.99 31.01 25.43 11.92%
  YoY % -26.33% -13.52% 58.13% 5.62% 51.53% 21.94% -
  Horiz. % 196.62% 266.89% 308.61% 195.16% 184.78% 121.94% 100.00%
EPS -3.17 3.25 4.60 2.40 2.99 0.52 0.95 -
  YoY % -197.54% -29.35% 91.67% -19.73% 475.00% -45.26% -
  Horiz. % -333.68% 342.11% 484.21% 252.63% 314.74% 54.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2500 1.3200 1.2200 0.9400 0.8900 0.5800 0.5500 14.66%
  YoY % -5.30% 8.20% 29.79% 5.62% 53.45% 5.45% -
  Horiz. % 227.27% 240.00% 221.82% 170.91% 161.82% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,019
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.07 65.25 75.43 47.75 45.27 29.74 24.52 11.87%
  YoY % -26.33% -13.50% 57.97% 5.48% 52.22% 21.29% -
  Horiz. % 196.04% 266.11% 307.63% 194.74% 184.62% 121.29% 100.00%
EPS -2.43 3.13 5.04 2.31 2.88 0.50 0.92 -
  YoY % -177.64% -37.90% 118.18% -19.79% 476.00% -45.65% -
  Horiz. % -264.13% 340.22% 547.83% 251.09% 313.04% 54.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2017 1.2689 1.1726 0.9045 0.8574 0.5562 0.5303 14.60%
  YoY % -5.30% 8.21% 29.64% 5.49% 54.15% 4.88% -
  Horiz. % 226.61% 239.28% 221.12% 170.56% 161.68% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.6050 0.8200 2.1200 1.8600 0.7300 0.4900 0.2100 -
P/RPS 1.21 1.21 2.70 3.75 1.55 1.58 0.83 6.48%
  YoY % 0.00% -55.19% -28.00% 141.94% -1.90% 90.36% -
  Horiz. % 145.78% 145.78% 325.30% 451.81% 186.75% 190.36% 100.00%
P/EPS -23.93 25.22 40.44 77.50 24.41 94.23 22.11 -
  YoY % -194.89% -37.64% -47.82% 217.49% -74.10% 326.19% -
  Horiz. % -108.23% 114.07% 182.90% 350.52% 110.40% 426.19% 100.00%
EY -4.18 3.97 2.47 1.29 4.10 1.06 4.52 -
  YoY % -205.29% 60.73% 91.47% -68.54% 286.79% -76.55% -
  Horiz. % -92.48% 87.83% 54.65% 28.54% 90.71% 23.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.62 1.74 1.98 0.82 0.84 0.38 3.97%
  YoY % -22.58% -64.37% -12.12% 141.46% -2.38% 121.05% -
  Horiz. % 126.32% 163.16% 457.89% 521.05% 215.79% 221.05% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 09/08/18 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 -
Price 0.4800 0.8900 2.1400 1.6700 0.8150 0.5000 0.2300 -
P/RPS 0.96 1.31 2.73 3.37 1.73 1.61 0.90 1.08%
  YoY % -26.72% -52.01% -18.99% 94.80% 7.45% 78.89% -
  Horiz. % 106.67% 145.56% 303.33% 374.44% 192.22% 178.89% 100.00%
P/EPS -18.98 27.37 40.82 69.58 27.26 96.15 24.21 -
  YoY % -169.35% -32.95% -41.33% 155.25% -71.65% 297.15% -
  Horiz. % -78.40% 113.05% 168.61% 287.40% 112.60% 397.15% 100.00%
EY -5.27 3.65 2.45 1.44 3.67 1.04 4.13 -
  YoY % -244.38% 48.98% 70.14% -60.76% 252.88% -74.82% -
  Horiz. % -127.60% 88.38% 59.32% 34.87% 88.86% 25.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.67 1.75 1.78 0.92 0.86 0.42 -1.65%
  YoY % -43.28% -61.71% -1.69% 93.48% 6.98% 104.76% -
  Horiz. % 90.48% 159.52% 416.67% 423.81% 219.05% 204.76% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers