[GENP] QoQ TTM Result on 30-Sep-2014 [#3]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.57%
YoY- 64.29%
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,579,674 1,634,452 1,642,939 1,471,713 1,443,629 1,373,855 1,384,009 9.24%
PBT 404,252 441,639 519,786 487,077 426,296 386,639 300,325 21.97%
Tax -109,821 -114,449 -136,009 -133,913 -114,881 -105,537 -80,462 23.11%
NP 294,431 327,190 383,777 353,164 311,415 281,102 219,863 21.55%
-
NP to SH 299,641 328,840 377,245 344,629 311,695 284,832 227,797 20.11%
-
Tax Rate 27.17% 25.91% 26.17% 27.49% 26.95% 27.30% 26.79% -
Total Cost 1,285,243 1,307,262 1,259,162 1,118,549 1,132,214 1,092,753 1,164,146 6.83%
-
Net Worth 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.27%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 72,445 75,974 75,974 22,847 356,732 362,356 362,356 -65.90%
Div Payout % 24.18% 23.10% 20.14% 6.63% 114.45% 127.22% 159.07% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,971,890 3,939,488 3,840,355 3,707,728 3,632,703 3,581,105 3,431,150 10.27%
NOSH 772,741 770,937 758,963 761,340 761,573 758,708 759,104 1.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.64% 20.02% 23.36% 24.00% 21.57% 20.46% 15.89% -
ROE 7.54% 8.35% 9.82% 9.29% 8.58% 7.95% 6.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 204.42 212.01 216.47 193.31 189.56 181.08 182.32 7.94%
EPS 38.78 42.65 49.71 45.27 40.93 37.54 30.01 18.69%
DPS 9.50 10.00 10.00 3.00 47.00 47.75 47.75 -66.02%
NAPS 5.14 5.11 5.06 4.87 4.77 4.72 4.52 8.97%
Adjusted Per Share Value based on latest NOSH - 761,340
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 176.13 182.24 183.18 164.09 160.96 153.18 154.31 9.24%
EPS 33.41 36.66 42.06 38.43 34.75 31.76 25.40 20.11%
DPS 8.08 8.47 8.47 2.55 39.77 40.40 40.40 -65.90%
NAPS 4.4286 4.3924 4.2819 4.134 4.0504 3.9929 3.8257 10.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 9.91 10.14 10.00 9.93 11.60 10.80 11.04 -
P/RPS 4.85 4.78 4.62 5.14 6.12 5.96 6.06 -13.83%
P/EPS 25.56 23.77 20.12 21.94 28.34 28.77 36.79 -21.60%
EY 3.91 4.21 4.97 4.56 3.53 3.48 2.72 27.45%
DY 0.96 0.99 1.00 0.30 4.05 4.42 4.33 -63.46%
P/NAPS 1.93 1.98 1.98 2.04 2.43 2.29 2.44 -14.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 -
Price 8.92 9.88 10.22 10.46 10.20 11.32 10.50 -
P/RPS 4.36 4.66 4.72 5.41 5.38 6.25 5.76 -16.98%
P/EPS 23.00 23.16 20.56 23.11 24.92 30.15 34.99 -24.45%
EY 4.35 4.32 4.86 4.33 4.01 3.32 2.86 32.35%
DY 1.07 1.01 0.98 0.29 4.61 4.22 4.55 -62.00%
P/NAPS 1.74 1.93 2.02 2.15 2.14 2.40 2.32 -17.49%

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