[GENP] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -13.53%
YoY- -50.1%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,480,079 1,391,069 1,314,798 1,311,405 1,374,931 1,529,539 1,579,674 -4.22%
PBT 459,904 271,579 203,505 219,369 247,429 354,572 404,252 8.93%
Tax -123,892 -75,828 -56,853 -62,672 -70,834 -90,352 -109,821 8.32%
NP 336,012 195,751 146,652 156,697 176,595 264,220 294,431 9.16%
-
NP to SH 344,328 214,478 157,987 164,082 189,749 268,026 299,641 9.66%
-
Tax Rate 26.94% 27.92% 27.94% 28.57% 28.63% 25.48% 27.17% -
Total Cost 1,144,067 1,195,318 1,168,146 1,154,708 1,198,336 1,265,319 1,285,243 -7.43%
-
Net Worth 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 4.17%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 164,614 38,876 38,876 42,491 42,491 72,445 72,445 72.40%
Div Payout % 47.81% 18.13% 24.61% 25.90% 22.39% 27.03% 24.18% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 4,224,349 3,914,251 3,926,057 4,189,416 4,163,336 4,005,978 3,971,890 4.17%
NOSH 783,738 782,850 785,211 784,534 772,418 771,864 772,741 0.94%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.70% 14.07% 11.15% 11.95% 12.84% 17.27% 18.64% -
ROE 8.15% 5.48% 4.02% 3.92% 4.56% 6.69% 7.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 188.85 177.69 167.45 167.16 178.00 198.16 204.42 -5.12%
EPS 43.93 27.40 20.12 20.91 24.57 34.72 38.78 8.62%
DPS 21.00 5.00 5.00 5.50 5.50 9.50 9.50 69.28%
NAPS 5.39 5.00 5.00 5.34 5.39 5.19 5.14 3.20%
Adjusted Per Share Value based on latest NOSH - 784,534
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 164.94 155.02 146.52 146.14 153.22 170.45 176.04 -4.23%
EPS 38.37 23.90 17.61 18.29 21.15 29.87 33.39 9.66%
DPS 18.34 4.33 4.33 4.74 4.74 8.07 8.07 72.42%
NAPS 4.7075 4.362 4.3751 4.6686 4.6395 4.4642 4.4262 4.17%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 10.80 11.00 10.62 11.20 10.60 9.91 9.91 -
P/RPS 5.72 6.19 6.34 6.70 5.95 5.00 4.85 11.57%
P/EPS 24.58 40.15 52.78 53.55 43.15 28.54 25.56 -2.56%
EY 4.07 2.49 1.89 1.87 2.32 3.50 3.91 2.69%
DY 1.94 0.45 0.47 0.49 0.52 0.96 0.96 59.50%
P/NAPS 2.00 2.20 2.12 2.10 1.97 1.91 1.93 2.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 23/05/16 22/02/16 25/11/15 25/08/15 -
Price 11.08 10.52 10.64 10.64 11.00 10.24 8.92 -
P/RPS 5.87 5.92 6.35 6.37 6.18 5.17 4.36 21.81%
P/EPS 25.22 38.40 52.88 50.87 44.78 29.49 23.00 6.30%
EY 3.97 2.60 1.89 1.97 2.23 3.39 4.35 -5.88%
DY 1.90 0.48 0.47 0.52 0.50 0.93 1.07 46.38%
P/NAPS 2.06 2.10 2.13 1.99 2.04 1.97 1.74 11.85%

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