[GENP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.75%
YoY- 97.12%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,692,938 1,139,990 1,260,256 1,386,786 1,267,546 1,133,412 1,270,996 4.88%
PBT 421,682 134,118 244,232 475,300 223,358 383,760 646,034 -6.85%
Tax -114,528 -38,962 -72,148 -124,524 -55,686 -94,398 -174,178 -6.74%
NP 307,154 95,156 172,084 350,776 167,672 289,362 471,856 -6.89%
-
NP to SH 287,016 109,614 185,366 340,574 172,778 297,258 468,458 -7.83%
-
Tax Rate 27.16% 29.05% 29.54% 26.20% 24.93% 24.60% 26.96% -
Total Cost 1,385,784 1,044,834 1,088,172 1,036,010 1,099,874 844,050 799,140 9.59%
-
Net Worth 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 5.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 87,992 31,470 38,585 45,632 56,884 64,489 64,494 5.30%
Div Payout % 30.66% 28.71% 20.82% 13.40% 32.92% 21.69% 13.77% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 5.82%
NOSH 799,933 786,763 771,715 760,549 758,463 758,698 758,759 0.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.14% 8.35% 13.65% 25.29% 13.23% 25.53% 37.12% -
ROE 6.68% 2.79% 4.67% 9.39% 4.98% 9.03% 15.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 211.63 144.90 163.31 182.34 167.12 149.39 167.51 3.96%
EPS 35.88 13.94 24.02 44.78 22.78 39.18 61.74 -8.64%
DPS 11.00 4.00 5.00 6.00 7.50 8.50 8.50 4.38%
NAPS 5.37 5.00 5.14 4.77 4.57 4.34 4.03 4.89%
Adjusted Per Share Value based on latest NOSH - 761,573
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 188.66 127.04 140.44 154.54 141.25 126.31 141.64 4.88%
EPS 31.98 12.22 20.66 37.95 19.25 33.13 52.20 -7.83%
DPS 9.81 3.51 4.30 5.09 6.34 7.19 7.19 5.30%
NAPS 4.787 4.3838 4.4203 4.0428 3.8626 3.6694 3.4076 5.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 11.04 10.62 9.91 11.60 9.23 9.30 7.92 -
P/RPS 5.22 7.33 6.07 6.36 5.52 6.23 4.73 1.65%
P/EPS 30.77 76.23 41.26 25.90 40.52 23.74 12.83 15.68%
EY 3.25 1.31 2.42 3.86 2.47 4.21 7.80 -13.56%
DY 1.00 0.38 0.50 0.52 0.81 0.91 1.07 -1.12%
P/NAPS 2.06 2.12 1.93 2.43 2.02 2.14 1.97 0.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 10.58 10.64 8.92 10.20 9.00 9.34 7.04 -
P/RPS 5.00 7.34 5.46 5.59 5.39 6.25 4.20 2.94%
P/EPS 29.49 76.37 37.14 22.78 39.51 23.84 11.40 17.14%
EY 3.39 1.31 2.69 4.39 2.53 4.19 8.77 -14.63%
DY 1.04 0.38 0.56 0.59 0.83 0.91 1.21 -2.48%
P/NAPS 1.97 2.13 1.74 2.14 1.97 2.15 1.75 1.99%

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