[GENM] YoY Annual (Unaudited) 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
YoY- -3.56%
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 8,327,537 7,892,865 8,493,686 5,333,103 4,991,765 4,886,703 4,352,333 11.40%
PBT 1,766,493 1,817,230 1,900,648 1,731,452 1,764,593 1,127,010 1,912,059 -1.30%
Tax -182,442 -414,729 -472,771 -455,112 -441,310 -493,024 -356,800 -10.56%
NP 1,584,051 1,402,501 1,427,877 1,276,340 1,323,283 633,986 1,555,259 0.30%
-
NP to SH 1,602,995 1,402,501 1,427,877 1,276,596 1,323,701 634,389 1,555,654 0.50%
-
Tax Rate 10.33% 22.82% 24.87% 26.28% 25.01% 43.75% 18.66% -
Total Cost 6,743,486 6,490,364 7,065,809 4,056,763 3,668,482 4,252,717 2,797,074 15.78%
-
Net Worth 15,485,408 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 8,113,001 11.36%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 465,129 498,667 486,904 455,114 416,868 401,512 367,638 3.99%
Div Payout % 29.02% 35.56% 34.10% 35.65% 31.49% 63.29% 23.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,485,408 13,146,675 11,946,155 11,662,306 10,164,744 8,317,034 8,113,001 11.36%
NOSH 5,672,310 5,666,670 5,661,685 5,688,930 5,710,530 5,735,885 5,673,428 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.02% 17.77% 16.81% 23.93% 26.51% 12.97% 35.73% -
ROE 10.35% 10.67% 11.95% 10.95% 13.02% 7.63% 19.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 146.81 139.29 150.02 93.75 87.41 85.20 76.71 11.41%
EPS 28.26 24.75 25.22 22.44 23.18 11.06 27.42 0.50%
DPS 8.20 8.80 8.60 8.00 7.30 7.00 6.48 3.99%
NAPS 2.73 2.32 2.11 2.05 1.78 1.45 1.43 11.36%
Adjusted Per Share Value based on latest NOSH - 5,667,058
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 140.24 132.92 143.04 89.81 84.06 82.29 73.30 11.40%
EPS 27.00 23.62 24.05 21.50 22.29 10.68 26.20 0.50%
DPS 7.83 8.40 8.20 7.66 7.02 6.76 6.19 3.99%
NAPS 2.6078 2.214 2.0118 1.964 1.7118 1.4006 1.3663 11.36%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.38 3.55 3.83 3.39 2.81 2.26 3.88 -
P/RPS 2.98 2.55 2.55 3.62 3.21 2.65 5.06 -8.43%
P/EPS 15.50 14.34 15.19 15.11 12.12 20.43 14.15 1.52%
EY 6.45 6.97 6.58 6.62 8.25 4.89 7.07 -1.51%
DY 1.87 2.48 2.25 2.36 2.60 3.10 1.67 1.90%
P/NAPS 1.60 1.53 1.82 1.65 1.58 1.56 2.71 -8.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 -
Price 4.31 3.70 3.80 3.31 2.72 2.24 3.80 -
P/RPS 2.94 2.66 2.53 3.53 3.11 2.63 4.95 -8.30%
P/EPS 15.25 14.95 15.07 14.75 11.73 20.25 13.86 1.60%
EY 6.56 6.69 6.64 6.78 8.52 4.94 7.22 -1.58%
DY 1.90 2.38 2.26 2.42 2.68 3.13 1.71 1.76%
P/NAPS 1.58 1.59 1.80 1.61 1.53 1.54 2.66 -8.30%

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