[GENM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.02%
YoY- -15.63%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,616,618 4,712,212 4,886,703 4,743,468 4,665,384 4,367,692 4,352,333 4.01%
PBT 1,649,082 1,542,728 1,127,010 1,828,674 1,813,436 1,581,572 1,912,059 -9.40%
Tax -437,656 -441,348 -493,024 -466,104 -450,566 -392,520 -356,800 14.60%
NP 1,211,426 1,101,380 633,986 1,362,570 1,362,870 1,189,052 1,555,259 -15.35%
-
NP to SH 1,211,850 1,101,776 634,389 1,362,976 1,363,284 1,189,444 1,555,654 -15.35%
-
Tax Rate 26.54% 28.61% 43.75% 25.49% 24.85% 24.82% 18.66% -
Total Cost 3,405,192 3,610,832 4,252,717 3,380,897 3,302,514 3,178,640 2,797,074 14.02%
-
Net Worth 9,097,457 8,704,259 8,317,034 8,021,999 8,133,879 8,003,625 8,113,001 7.94%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 343,300 - 401,512 229,199 343,685 - 367,638 -4.46%
Div Payout % 28.33% - 63.29% 16.82% 25.21% - 23.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 9,097,457 8,704,259 8,317,034 8,021,999 8,133,879 8,003,625 8,113,001 7.94%
NOSH 5,721,671 5,726,486 5,735,885 5,729,999 5,728,084 5,842,062 5,673,428 0.56%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.24% 23.37% 12.97% 28.73% 29.21% 27.22% 35.73% -
ROE 13.32% 12.66% 7.63% 16.99% 16.76% 14.86% 19.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 80.69 82.29 85.20 82.78 81.45 74.76 76.71 3.43%
EPS 21.18 19.24 11.06 23.79 23.80 20.36 27.42 -15.82%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 6.48 -5.00%
NAPS 1.59 1.52 1.45 1.40 1.42 1.37 1.43 7.33%
Adjusted Per Share Value based on latest NOSH - 5,733,838
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 77.75 79.36 82.29 79.88 78.57 73.55 73.30 4.01%
EPS 20.41 18.55 10.68 22.95 22.96 20.03 26.20 -15.34%
DPS 5.78 0.00 6.76 3.86 5.79 0.00 6.19 -4.46%
NAPS 1.5321 1.4658 1.4006 1.351 1.3698 1.3479 1.3663 7.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.70 2.14 2.26 2.54 2.60 3.44 3.88 -
P/RPS 3.35 2.60 2.65 3.07 3.19 4.60 5.06 -24.05%
P/EPS 12.75 11.12 20.43 10.68 10.92 16.90 14.15 -6.71%
EY 7.84 8.99 4.89 9.36 9.15 5.92 7.07 7.14%
DY 2.22 0.00 3.10 1.57 2.31 0.00 1.67 20.92%
P/NAPS 1.70 1.41 1.56 1.81 1.83 2.51 2.71 -26.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 28/05/08 28/02/08 -
Price 2.80 2.68 2.24 2.65 2.53 3.20 3.80 -
P/RPS 3.47 3.26 2.63 3.20 3.11 4.28 4.95 -21.10%
P/EPS 13.22 13.93 20.25 11.14 10.63 15.72 13.86 -3.10%
EY 7.56 7.18 4.94 8.98 9.41 6.36 7.22 3.11%
DY 2.14 0.00 3.13 1.51 2.37 0.00 1.71 16.14%
P/NAPS 1.76 1.76 1.54 1.89 1.78 2.34 2.66 -24.08%

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