[GENM] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.64%
YoY- 1.06%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,315,836 1,896,025 1,950,580 1,558,525 1,202,916 1,226,492 1,345,170 43.59%
PBT 463,084 430,342 553,488 503,218 416,262 414,130 397,842 10.64%
Tax -115,939 -116,589 -135,790 -141,093 -79,845 -108,594 -125,580 -5.18%
NP 347,145 313,753 417,698 362,125 336,417 305,536 272,262 17.56%
-
NP to SH 347,145 313,753 417,698 362,125 336,417 305,690 272,364 17.53%
-
Tax Rate 25.04% 27.09% 24.53% 28.04% 19.18% 26.22% 31.57% -
Total Cost 1,968,691 1,582,272 1,532,882 1,196,400 866,499 920,956 1,072,908 49.82%
-
Net Worth 11,665,883 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 10,085,444 10.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 215,209 - 249,350 - 205,314 - -
Div Payout % - 68.59% - 68.86% - 67.16% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 11,665,883 11,666,627 11,675,140 11,617,468 11,138,130 10,094,613 10,085,444 10.18%
NOSH 5,663,050 5,663,411 5,667,544 5,667,058 5,682,719 5,703,171 5,697,991 -0.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.99% 16.55% 21.41% 23.24% 27.97% 24.91% 20.24% -
ROE 2.98% 2.69% 3.58% 3.12% 3.02% 3.03% 2.70% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.89 33.48 34.42 27.50 21.17 21.51 23.61 44.16%
EPS 6.13 5.54 7.37 6.39 5.92 5.36 4.78 18.02%
DPS 0.00 3.80 0.00 4.40 0.00 3.60 0.00 -
NAPS 2.06 2.06 2.06 2.05 1.96 1.77 1.77 10.63%
Adjusted Per Share Value based on latest NOSH - 5,667,058
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.00 31.93 32.85 26.25 20.26 20.65 22.65 43.61%
EPS 5.85 5.28 7.03 6.10 5.67 5.15 4.59 17.53%
DPS 0.00 3.62 0.00 4.20 0.00 3.46 0.00 -
NAPS 1.9646 1.9647 1.9662 1.9564 1.8757 1.70 1.6984 10.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.51 3.60 3.68 3.39 3.39 2.73 2.87 -
P/RPS 8.58 10.75 10.69 12.33 16.01 12.69 12.16 -20.72%
P/EPS 57.26 64.98 49.93 53.05 57.26 50.93 60.04 -3.10%
EY 1.75 1.54 2.00 1.88 1.75 1.96 1.67 3.16%
DY 0.00 1.06 0.00 1.30 0.00 1.32 0.00 -
P/NAPS 1.70 1.75 1.79 1.65 1.73 1.54 1.62 3.26%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 23/02/11 25/11/10 26/08/10 27/05/10 -
Price 3.86 3.41 3.52 3.31 3.38 2.99 2.65 -
P/RPS 9.44 10.19 10.23 12.04 15.97 13.90 11.23 -10.92%
P/EPS 62.97 61.55 47.76 51.80 57.09 55.78 55.44 8.85%
EY 1.59 1.62 2.09 1.93 1.75 1.79 1.80 -7.93%
DY 0.00 1.11 0.00 1.33 0.00 1.20 0.00 -
P/NAPS 1.87 1.66 1.71 1.61 1.72 1.69 1.50 15.81%

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