[GENP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -37.06%
YoY- -11.42%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,653,380 2,226,712 2,294,880 1,863,446 1,692,938 1,139,990 1,260,256 13.19%
PBT 513,796 258,974 171,678 335,626 421,682 134,118 244,232 13.18%
Tax -146,058 -55,836 -50,920 -97,272 -114,528 -38,962 -72,148 12.46%
NP 367,738 203,138 120,758 238,354 307,154 95,156 172,084 13.47%
-
NP to SH 336,728 227,866 124,856 254,232 287,016 109,614 185,366 10.45%
-
Tax Rate 28.43% 21.56% 29.66% 28.98% 27.16% 29.05% 29.54% -
Total Cost 2,285,642 2,023,574 2,174,122 1,625,092 1,385,784 1,044,834 1,088,172 13.15%
-
Net Worth 4,952,532 4,907,672 4,391,382 4,173,164 4,295,640 3,933,816 3,966,616 3.76%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 197,383 107,663 56,925 76,387 87,992 31,470 38,585 31.23%
Div Payout % 58.62% 47.25% 45.59% 30.05% 30.66% 28.71% 20.82% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,952,532 4,907,672 4,391,382 4,173,164 4,295,640 3,933,816 3,966,616 3.76%
NOSH 897,358 897,358 897,358 805,006 799,933 786,763 771,715 2.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.86% 9.12% 5.26% 12.79% 18.14% 8.35% 13.65% -
ROE 6.80% 4.64% 2.84% 6.09% 6.68% 2.79% 4.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 295.74 248.19 282.20 231.75 211.63 144.90 163.31 10.39%
EPS 37.54 25.40 15.38 31.64 35.88 13.94 24.02 7.71%
DPS 22.00 12.00 7.00 9.50 11.00 4.00 5.00 27.98%
NAPS 5.52 5.47 5.40 5.19 5.37 5.00 5.14 1.19%
Adjusted Per Share Value based on latest NOSH - 805,006
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 295.69 248.14 255.74 207.66 188.66 127.04 140.44 13.19%
EPS 37.52 25.39 13.91 28.33 31.98 12.22 20.66 10.44%
DPS 22.00 12.00 6.34 8.51 9.81 3.51 4.30 31.23%
NAPS 5.519 5.469 4.8937 4.6505 4.787 4.3838 4.4203 3.76%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.14 9.83 10.00 9.45 11.04 10.62 9.91 -
P/RPS 2.41 3.96 3.54 4.08 5.22 7.33 6.07 -14.25%
P/EPS 19.02 38.70 65.13 29.89 30.77 76.23 41.26 -12.09%
EY 5.26 2.58 1.54 3.35 3.25 1.31 2.42 13.80%
DY 3.08 1.22 0.70 1.01 1.00 0.38 0.50 35.35%
P/NAPS 1.29 1.80 1.85 1.82 2.06 2.12 1.93 -6.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 28/08/18 23/08/17 25/08/16 25/08/15 -
Price 7.37 9.90 10.00 9.44 10.58 10.64 8.92 -
P/RPS 2.49 3.99 3.54 4.07 5.00 7.34 5.46 -12.25%
P/EPS 19.64 38.98 65.13 29.86 29.49 76.37 37.14 -10.06%
EY 5.09 2.57 1.54 3.35 3.39 1.31 2.69 11.20%
DY 2.99 1.21 0.70 1.01 1.04 0.38 0.56 32.17%
P/NAPS 1.34 1.81 1.85 1.82 1.97 2.13 1.74 -4.25%

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