[GENP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.17%
YoY- 50.7%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,306,684 922,504 686,669 1,175,508 807,920 540,249 491,817 17.67%
PBT 631,653 400,277 274,290 586,146 391,044 191,969 208,898 20.24%
Tax -166,085 -105,721 -62,294 -131,722 -89,641 -44,333 -40,120 26.70%
NP 465,568 294,556 211,996 454,424 301,402 147,636 168,778 18.41%
-
NP to SH 463,986 295,257 209,744 448,520 297,632 145,934 167,090 18.54%
-
Tax Rate 26.29% 26.41% 22.71% 22.47% 22.92% 23.09% 19.21% -
Total Cost 841,116 627,948 474,673 721,084 506,517 392,613 323,038 17.28%
-
Net Worth 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 1,582,260 12.14%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 42,999 40,446 37,850 50,406 32,591 27,375 24,761 9.63%
Div Payout % 9.27% 13.70% 18.05% 11.24% 10.95% 18.76% 14.82% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 1,582,260 12.14%
NOSH 758,809 758,366 757,016 756,102 752,102 746,596 742,845 0.35%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.63% 31.93% 30.87% 38.66% 37.31% 27.33% 34.32% -
ROE 14.73% 10.70% 8.50% 19.39% 15.34% 8.57% 10.56% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 172.20 121.64 90.71 155.47 107.42 72.36 66.21 17.26%
EPS 61.15 38.93 27.71 59.32 39.57 19.55 22.49 18.13%
DPS 5.67 5.33 5.00 6.67 4.33 3.67 3.33 9.27%
NAPS 4.15 3.64 3.26 3.06 2.58 2.28 2.13 11.75%
Adjusted Per Share Value based on latest NOSH - 756,666
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 145.69 102.86 76.56 131.07 90.08 60.24 54.84 17.67%
EPS 51.73 32.92 23.39 50.01 33.19 16.27 18.63 18.54%
DPS 4.79 4.51 4.22 5.62 3.63 3.05 2.76 9.61%
NAPS 3.5111 3.0778 2.7516 2.5797 2.1635 1.898 1.7642 12.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.00 7.72 6.00 4.60 6.40 3.50 2.32 -
P/RPS 4.06 6.35 6.61 2.96 5.96 4.84 3.50 2.50%
P/EPS 11.45 19.83 21.66 7.75 16.17 17.91 10.31 1.76%
EY 8.74 5.04 4.62 12.90 6.18 5.58 9.70 -1.72%
DY 0.81 0.69 0.83 1.45 0.68 1.05 1.44 -9.13%
P/NAPS 1.69 2.12 1.84 1.50 2.48 1.54 1.09 7.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 25/11/05 -
Price 8.03 8.81 6.23 3.38 7.15 3.94 2.16 -
P/RPS 4.66 7.24 6.87 2.17 6.66 5.44 3.26 6.13%
P/EPS 13.13 22.63 22.49 5.70 18.07 20.16 9.60 5.35%
EY 7.61 4.42 4.45 17.55 5.53 4.96 10.41 -5.08%
DY 0.71 0.61 0.80 1.97 0.61 0.93 1.54 -12.10%
P/NAPS 1.93 2.42 1.91 1.10 2.77 1.73 1.01 11.39%

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