[GENP] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -21.0%
YoY- -31.54%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,294,880 2,486,784 1,902,899 1,894,081 1,863,446 2,116,296 1,804,250 17.44%
PBT 171,678 239,632 207,736 257,196 335,626 522,440 461,127 -48.34%
Tax -50,920 -71,392 -60,783 -74,941 -97,272 -145,032 -116,339 -42.44%
NP 120,758 168,240 146,953 182,254 238,354 377,408 344,788 -50.40%
-
NP to SH 124,856 166,736 164,898 200,838 254,232 403,912 337,710 -48.58%
-
Tax Rate 29.66% 29.79% 29.26% 29.14% 28.98% 27.76% 25.23% -
Total Cost 2,174,122 2,318,544 1,755,946 1,711,826 1,625,092 1,738,888 1,459,462 30.53%
-
Net Worth 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 1.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 56,925 - 104,479 50,872 76,387 - 206,411 -57.73%
Div Payout % 45.59% - 63.36% 25.33% 30.05% - 61.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 4,287,016 1.62%
NOSH 897,358 808,857 805,649 805,037 805,006 803,508 803,399 7.67%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.26% 6.77% 7.72% 9.62% 12.79% 17.83% 19.11% -
ROE 2.84% 3.99% 4.01% 4.87% 6.09% 9.49% 7.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 282.20 308.11 236.77 235.80 231.75 263.45 227.27 15.57%
EPS 15.38 20.64 20.50 24.97 31.64 50.28 42.13 -49.01%
DPS 7.00 0.00 13.00 6.33 9.50 0.00 26.00 -58.40%
NAPS 5.40 5.18 5.12 5.13 5.19 5.30 5.40 0.00%
Adjusted Per Share Value based on latest NOSH - 805,037
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 255.74 277.12 212.06 211.07 207.66 235.84 201.06 17.44%
EPS 13.91 18.58 18.38 22.38 28.33 45.01 37.63 -48.58%
DPS 6.34 0.00 11.64 5.67 8.51 0.00 23.00 -57.74%
NAPS 4.8937 4.659 4.5856 4.592 4.6505 4.7444 4.7774 1.62%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 10.00 10.60 9.86 9.49 9.45 10.26 10.50 -
P/RPS 3.54 3.44 4.16 4.02 4.08 3.89 4.62 -16.30%
P/EPS 65.13 51.31 48.06 37.96 29.89 20.40 24.68 91.30%
EY 1.54 1.95 2.08 2.63 3.35 4.90 4.05 -47.60%
DY 0.70 0.00 1.32 0.67 1.01 0.00 2.48 -57.07%
P/NAPS 1.85 2.05 1.93 1.85 1.82 1.94 1.94 -3.12%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 26/02/19 29/11/18 28/08/18 23/05/18 26/02/18 -
Price 10.00 10.20 10.62 9.65 9.44 9.51 9.80 -
P/RPS 3.54 3.31 4.49 4.09 4.07 3.61 4.31 -12.32%
P/EPS 65.13 49.37 51.76 38.60 29.86 18.91 23.04 100.30%
EY 1.54 2.03 1.93 2.59 3.35 5.29 4.34 -49.97%
DY 0.70 0.00 1.22 0.66 1.01 0.00 2.65 -58.93%
P/NAPS 1.85 1.97 2.07 1.88 1.82 1.79 1.81 1.47%

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