[GENM] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -13.36%
YoY- -11.88%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 8,296,523 8,229,433 8,291,588 8,177,996 8,491,593 8,327,537 8,133,920 1.32%
PBT 1,536,507 1,524,506 1,594,130 1,585,661 1,836,896 1,766,493 1,847,414 -11.57%
Tax -387,659 -384,220 -355,799 -283,814 -320,867 -182,442 -209,545 50.75%
NP 1,148,848 1,140,286 1,238,331 1,301,847 1,516,029 1,584,051 1,637,869 -21.07%
-
NP to SH 1,192,490 1,188,677 1,279,353 1,335,854 1,541,827 1,602,995 1,648,170 -19.42%
-
Tax Rate 25.23% 25.20% 22.32% 17.90% 17.47% 10.33% 11.34% -
Total Cost 7,147,675 7,089,147 7,053,257 6,876,149 6,975,564 6,743,486 6,496,051 6.58%
-
Net Worth 17,226,761 16,343,156 15,603,816 15,583,313 15,703,488 15,487,336 14,514,929 12.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 368,614 368,614 391,247 391,247 465,058 465,058 527,328 -21.25%
Div Payout % 30.91% 31.01% 30.58% 29.29% 30.16% 29.01% 31.99% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 17,226,761 16,343,156 15,603,816 15,583,313 15,703,488 15,487,336 14,514,929 12.10%
NOSH 5,666,698 5,674,706 5,674,115 5,666,659 5,669,129 5,673,017 5,669,894 -0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.85% 13.86% 14.93% 15.92% 17.85% 19.02% 20.14% -
ROE 6.92% 7.27% 8.20% 8.57% 9.82% 10.35% 11.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.41 145.02 146.13 144.32 149.79 146.79 143.46 1.36%
EPS 21.04 20.95 22.55 23.57 27.20 28.26 29.07 -19.40%
DPS 6.50 6.50 6.90 6.90 8.20 8.20 9.30 -21.26%
NAPS 3.04 2.88 2.75 2.75 2.77 2.73 2.56 12.15%
Adjusted Per Share Value based on latest NOSH - 5,666,659
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 139.72 138.59 139.64 137.72 143.00 140.24 136.98 1.33%
EPS 20.08 20.02 21.55 22.50 25.97 27.00 27.76 -19.43%
DPS 6.21 6.21 6.59 6.59 7.83 7.83 8.88 -21.23%
NAPS 2.9011 2.7523 2.6278 2.6243 2.6446 2.6082 2.4444 12.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.23 4.07 4.18 4.20 4.20 4.38 4.22 -
P/RPS 2.89 2.81 2.86 2.91 2.80 2.98 2.94 -1.13%
P/EPS 20.10 19.43 18.54 17.82 15.44 15.50 14.52 24.23%
EY 4.97 5.15 5.39 5.61 6.48 6.45 6.89 -19.58%
DY 1.54 1.60 1.65 1.64 1.95 1.87 2.20 -21.17%
P/NAPS 1.39 1.41 1.52 1.53 1.52 1.60 1.65 -10.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 4.26 4.11 4.08 4.65 4.22 4.31 4.28 -
P/RPS 2.91 2.83 2.79 3.22 2.82 2.94 2.98 -1.57%
P/EPS 20.24 19.62 18.10 19.73 15.52 15.25 14.72 23.67%
EY 4.94 5.10 5.53 5.07 6.44 6.56 6.79 -19.12%
DY 1.53 1.58 1.69 1.48 1.94 1.90 2.17 -20.79%
P/NAPS 1.40 1.43 1.48 1.69 1.52 1.58 1.67 -11.10%

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