[GENP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.95%
YoY- 83.02%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,189,782 3,198,126 3,152,454 2,121,728 3,130,171 2,746,018 2,653,380 13.02%
PBT 688,873 829,101 1,031,436 726,420 670,425 564,300 513,796 21.52%
Tax -205,542 -228,817 -279,722 -200,420 -199,978 -162,658 -146,058 25.50%
NP 483,331 600,284 751,714 526,000 470,447 401,641 367,738 19.92%
-
NP to SH 471,421 554,084 680,156 466,576 432,219 360,774 336,728 25.07%
-
Tax Rate 29.84% 27.60% 27.12% 27.59% 29.83% 28.82% 28.43% -
Total Cost 2,706,451 2,597,842 2,400,740 1,595,728 2,659,724 2,344,377 2,285,642 11.89%
-
Net Worth 5,212,720 5,320,383 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 3.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 305,047 179,439 269,159 - 269,159 131,589 197,383 33.56%
Div Payout % 64.71% 32.38% 39.57% - 62.27% 36.47% 58.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,212,720 5,320,383 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 3.46%
NOSH 897,358 897,358 897,358 897,358 897,358 897,358 897,358 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.15% 18.77% 23.85% 24.79% 15.03% 14.63% 13.86% -
ROE 9.04% 10.41% 12.83% 9.14% 8.39% 7.27% 6.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 355.53 356.46 351.37 236.48 348.88 306.07 295.74 13.02%
EPS 52.54 61.76 75.80 52.00 48.17 40.21 37.54 25.04%
DPS 34.00 20.00 30.00 0.00 30.00 14.67 22.00 33.56%
NAPS 5.81 5.93 5.91 5.69 5.74 5.53 5.52 3.46%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 355.46 356.39 351.30 236.44 348.82 306.01 295.69 13.02%
EPS 52.53 61.75 75.80 51.99 48.17 40.20 37.52 25.07%
DPS 33.99 20.00 29.99 0.00 29.99 14.66 22.00 33.53%
NAPS 5.809 5.9289 5.9089 5.689 5.739 5.529 5.519 3.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.40 5.74 6.45 8.55 6.70 6.85 7.14 -
P/RPS 1.80 1.61 1.84 3.62 1.92 2.24 2.41 -17.63%
P/EPS 12.18 9.29 8.51 16.44 13.91 17.04 19.02 -25.64%
EY 8.21 10.76 11.75 6.08 7.19 5.87 5.26 34.44%
DY 5.31 3.48 4.65 0.00 4.48 2.14 3.08 43.63%
P/NAPS 1.10 0.97 1.09 1.50 1.17 1.24 1.29 -10.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 -
Price 6.02 6.40 6.49 8.18 8.40 6.94 7.37 -
P/RPS 1.69 1.80 1.85 3.46 2.41 2.27 2.49 -22.71%
P/EPS 11.46 10.36 8.56 15.73 17.44 17.26 19.64 -30.10%
EY 8.73 9.65 11.68 6.36 5.74 5.79 5.09 43.14%
DY 5.65 3.13 4.62 0.00 3.57 2.11 2.99 52.66%
P/NAPS 1.04 1.08 1.10 1.44 1.46 1.25 1.34 -15.50%

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