[GENM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.59%
YoY- 4.79%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,447,976 7,892,865 7,955,145 8,046,566 7,615,204 8,493,686 8,216,588 -6.33%
PBT 1,571,312 1,817,230 1,731,012 2,034,088 1,514,164 1,900,648 1,929,218 -12.77%
Tax 99,556 -414,729 -455,264 -501,160 -431,508 -472,771 -491,090 -
NP 1,670,868 1,402,501 1,275,748 1,532,928 1,082,656 1,427,877 1,438,128 10.50%
-
NP to SH 1,677,828 1,402,501 1,275,748 1,532,928 1,082,656 1,427,877 1,438,128 10.81%
-
Tax Rate -6.34% 22.82% 26.30% 24.64% 28.50% 24.87% 25.46% -
Total Cost 5,777,108 6,490,364 6,679,397 6,513,638 6,532,548 7,065,809 6,778,460 -10.09%
-
Net Worth 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 13.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 498,667 287,024 430,534 - 486,904 286,870 -
Div Payout % - 35.56% 22.50% 28.09% - 34.10% 19.95% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,019,740 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 13.03%
NOSH 5,676,008 5,666,670 5,664,955 5,664,922 5,662,426 5,661,685 5,661,921 0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.43% 17.77% 16.04% 19.05% 14.22% 16.81% 17.50% -
ROE 11.97% 10.67% 10.14% 11.97% 8.57% 11.95% 12.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 131.22 139.29 140.43 142.04 134.49 150.02 145.12 -6.48%
EPS 29.56 24.75 22.52 27.06 19.12 25.22 25.40 10.63%
DPS 0.00 8.80 5.07 7.60 0.00 8.60 5.07 -
NAPS 2.47 2.32 2.22 2.26 2.23 2.11 2.06 12.85%
Adjusted Per Share Value based on latest NOSH - 5,666,285
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 125.43 132.92 133.97 135.51 128.24 143.04 138.37 -6.33%
EPS 28.26 23.62 21.48 25.82 18.23 24.05 24.22 10.82%
DPS 0.00 8.40 4.83 7.25 0.00 8.20 4.83 -
NAPS 2.361 2.214 2.1179 2.1561 2.1265 2.0118 1.9642 13.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.62 3.55 3.50 3.60 3.92 3.83 3.51 -
P/RPS 2.76 2.55 2.49 2.53 2.91 2.55 2.42 9.15%
P/EPS 12.25 14.34 15.54 13.30 20.50 15.19 13.82 -7.71%
EY 8.17 6.97 6.43 7.52 4.88 6.58 7.24 8.38%
DY 0.00 2.48 1.45 2.11 0.00 2.25 1.44 -
P/NAPS 1.47 1.53 1.58 1.59 1.76 1.82 1.70 -9.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 -
Price 3.90 3.70 3.50 3.30 3.84 3.80 3.86 -
P/RPS 2.97 2.66 2.49 2.32 2.86 2.53 2.66 7.61%
P/EPS 13.19 14.95 15.54 12.20 20.08 15.07 15.20 -9.01%
EY 7.58 6.69 6.43 8.20 4.98 6.64 6.58 9.88%
DY 0.00 2.38 1.45 2.30 0.00 2.26 1.31 -
P/NAPS 1.58 1.59 1.58 1.46 1.72 1.80 1.87 -10.61%

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