[GENM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.99%
YoY- -11.11%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,380,680 4,991,765 4,954,946 4,616,618 4,712,212 4,886,703 4,743,468 8.77%
PBT 1,591,368 1,764,593 1,726,944 1,649,082 1,542,728 1,127,010 1,828,674 -8.85%
Tax -502,320 -441,310 -440,188 -437,656 -441,348 -493,024 -466,104 5.11%
NP 1,089,048 1,323,283 1,286,756 1,211,426 1,101,380 633,986 1,362,570 -13.88%
-
NP to SH 1,089,456 1,323,701 1,287,174 1,211,850 1,101,776 634,389 1,362,976 -13.88%
-
Tax Rate 31.57% 25.01% 25.49% 26.54% 28.61% 43.75% 25.49% -
Total Cost 4,291,632 3,668,482 3,668,190 3,405,192 3,610,832 4,252,717 3,380,897 17.25%
-
Net Worth 10,085,444 10,164,744 9,830,997 9,097,457 8,704,259 8,317,034 8,021,999 16.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 416,868 228,627 343,300 - 401,512 229,199 -
Div Payout % - 31.49% 17.76% 28.33% - 63.29% 16.82% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 10,085,444 10,164,744 9,830,997 9,097,457 8,704,259 8,317,034 8,021,999 16.50%
NOSH 5,697,991 5,710,530 5,715,696 5,721,671 5,726,486 5,735,885 5,729,999 -0.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.24% 26.51% 25.97% 26.24% 23.37% 12.97% 28.73% -
ROE 10.80% 13.02% 13.09% 13.32% 12.66% 7.63% 16.99% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.43 87.41 86.69 80.69 82.29 85.20 82.78 9.18%
EPS 19.12 23.18 22.52 21.18 19.24 11.06 23.79 -13.56%
DPS 0.00 7.30 4.00 6.00 0.00 7.00 4.00 -
NAPS 1.77 1.78 1.72 1.59 1.52 1.45 1.40 16.93%
Adjusted Per Share Value based on latest NOSH - 5,717,664
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.61 84.06 83.44 77.75 79.36 82.29 79.88 8.77%
EPS 18.35 22.29 21.68 20.41 18.55 10.68 22.95 -13.86%
DPS 0.00 7.02 3.85 5.78 0.00 6.76 3.86 -
NAPS 1.6984 1.7118 1.6556 1.5321 1.4658 1.4006 1.351 16.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.87 2.81 2.74 2.70 2.14 2.26 2.54 -
P/RPS 3.04 3.21 3.16 3.35 2.60 2.65 3.07 -0.65%
P/EPS 15.01 12.12 12.17 12.75 11.12 20.43 10.68 25.49%
EY 6.66 8.25 8.22 7.84 8.99 4.89 9.36 -20.31%
DY 0.00 2.60 1.46 2.22 0.00 3.10 1.57 -
P/NAPS 1.62 1.58 1.59 1.70 1.41 1.56 1.81 -7.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 2.65 2.72 2.87 2.80 2.68 2.24 2.65 -
P/RPS 2.81 3.11 3.31 3.47 3.26 2.63 3.20 -8.30%
P/EPS 13.86 11.73 12.74 13.22 13.93 20.25 11.14 15.69%
EY 7.22 8.52 7.85 7.56 7.18 4.94 8.98 -13.54%
DY 0.00 2.68 1.39 2.14 0.00 3.13 1.51 -
P/NAPS 1.50 1.53 1.67 1.76 1.76 1.54 1.89 -14.29%

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