[GENP] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.09%
YoY- 47.77%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,725,990 2,780,402 3,152,454 2,653,380 2,226,712 2,294,880 1,863,446 6.53%
PBT 342,452 319,806 1,031,436 513,796 258,974 171,678 335,626 0.33%
Tax -106,428 -83,132 -279,722 -146,058 -55,836 -50,920 -97,272 1.50%
NP 236,024 236,674 751,714 367,738 203,138 120,758 238,354 -0.16%
-
NP to SH 255,902 219,550 680,156 336,728 227,866 124,856 254,232 0.10%
-
Tax Rate 31.08% 25.99% 27.12% 28.43% 21.56% 29.66% 28.98% -
Total Cost 2,489,966 2,543,728 2,400,740 2,285,642 2,023,574 2,174,122 1,625,092 7.36%
-
Net Worth 5,257,369 5,365,244 5,302,440 4,952,532 4,907,672 4,391,382 4,173,164 3.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 143,545 143,551 269,159 197,383 107,663 56,925 76,387 11.07%
Div Payout % 56.09% 65.38% 39.57% 58.62% 47.25% 45.59% 30.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 5,257,369 5,365,244 5,302,440 4,952,532 4,907,672 4,391,382 4,173,164 3.92%
NOSH 897,358 897,358 897,358 897,358 897,358 897,358 805,006 1.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.66% 8.51% 23.85% 13.86% 9.12% 5.26% 12.79% -
ROE 4.87% 4.09% 12.83% 6.80% 4.64% 2.84% 6.09% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.85 309.90 351.37 295.74 248.19 282.20 231.75 4.61%
EPS 28.52 24.48 75.80 37.54 25.40 15.38 31.64 -1.71%
DPS 16.00 16.00 30.00 22.00 12.00 7.00 9.50 9.06%
NAPS 5.86 5.98 5.91 5.52 5.47 5.40 5.19 2.04%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.78 309.84 351.30 295.69 248.14 255.74 207.66 6.53%
EPS 28.52 24.47 75.80 37.52 25.39 13.91 28.33 0.11%
DPS 16.00 16.00 29.99 22.00 12.00 6.34 8.51 11.08%
NAPS 5.8587 5.9789 5.9089 5.519 5.469 4.8937 4.6505 3.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.00 5.90 6.45 7.14 9.83 10.00 9.45 -
P/RPS 1.97 1.90 1.84 2.41 3.96 3.54 4.08 -11.41%
P/EPS 21.04 24.11 8.51 19.02 38.70 65.13 29.89 -5.67%
EY 4.75 4.15 11.75 5.26 2.58 1.54 3.35 5.98%
DY 2.67 2.71 4.65 3.08 1.22 0.70 1.01 17.57%
P/NAPS 1.02 0.99 1.09 1.29 1.80 1.85 1.82 -9.19%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 24/08/22 25/08/21 26/08/20 28/08/19 28/08/18 -
Price 5.62 5.71 6.49 7.37 9.90 10.00 9.44 -
P/RPS 1.85 1.84 1.85 2.49 3.99 3.54 4.07 -12.30%
P/EPS 19.70 23.33 8.56 19.64 38.98 65.13 29.86 -6.69%
EY 5.08 4.29 11.68 5.09 2.57 1.54 3.35 7.17%
DY 2.85 2.80 4.62 2.99 1.21 0.70 1.01 18.85%
P/NAPS 0.96 0.95 1.10 1.34 1.81 1.85 1.82 -10.10%

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