[GENM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -55.01%
YoY- 100.48%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,328,709 9,046,268 9,030,802 8,896,872 8,931,617 8,864,901 8,897,918 3.19%
PBT 1,318,258 1,121,249 1,182,228 1,378,904 3,090,592 1,725,100 1,548,340 -10.14%
Tax -247,220 -266,958 -245,304 -197,760 -289,895 -203,032 -329,548 -17.39%
NP 1,071,038 854,290 936,924 1,181,144 2,800,697 1,522,068 1,218,792 -8.23%
-
NP to SH 1,159,697 947,080 1,033,876 1,295,660 2,880,078 1,591,658 1,276,022 -6.15%
-
Tax Rate 18.75% 23.81% 20.75% 14.34% 9.38% 11.77% 21.28% -
Total Cost 8,257,671 8,191,977 8,093,878 7,715,728 6,130,920 7,342,833 7,679,126 4.94%
-
Net Worth 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 -80.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 76,395 302,513 453,049 - 933,409 226,533 339,367 -62.89%
Div Payout % 6.59% 31.94% 43.82% - 32.41% 14.23% 26.60% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 -80.71%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,656,126 3.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.48% 9.44% 10.37% 13.28% 31.36% 17.17% 13.70% -
ROE 75.68% 4.91% 5.35% 6.27% 14.50% 8.52% 7.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,075.87 159.49 159.47 149.83 157.89 156.53 157.31 455.80%
EPS 20.48 16.73 18.26 22.92 50.91 28.13 22.56 -6.22%
DPS 17.00 5.33 8.00 0.00 16.50 4.00 6.00 99.85%
NAPS 3.41 3.40 3.41 3.48 3.51 3.30 3.22 3.88%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 157.10 152.34 152.08 149.83 150.41 149.29 149.85 3.19%
EPS 19.53 15.95 17.41 22.92 48.50 26.80 21.49 -6.16%
DPS 1.29 5.09 7.63 0.00 15.72 3.81 5.72 -62.84%
NAPS 0.2581 3.2477 3.2521 3.48 3.3439 3.1473 3.0671 -80.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.63 5.38 5.50 5.45 4.58 4.55 4.45 -
P/RPS 0.27 3.37 3.45 3.64 2.90 2.91 2.83 -79.03%
P/EPS 2.18 32.22 30.13 24.98 9.00 16.19 19.73 -76.88%
EY 45.84 3.10 3.32 4.00 11.12 6.18 5.07 332.26%
DY 3.02 0.99 1.45 0.00 3.60 0.88 1.35 70.79%
P/NAPS 1.65 1.58 1.61 1.57 1.30 1.38 1.38 12.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 -
Price 5.27 5.10 6.05 6.11 5.47 4.63 4.30 -
P/RPS 0.25 3.20 3.79 4.08 3.46 2.96 2.73 -79.59%
P/EPS 2.04 30.54 33.14 28.00 10.74 16.47 19.06 -77.36%
EY 48.97 3.27 3.02 3.57 9.31 6.07 5.25 341.31%
DY 3.23 1.05 1.32 0.00 3.02 0.86 1.40 74.33%
P/NAPS 1.55 1.50 1.77 1.76 1.56 1.40 1.34 10.16%

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