[GENP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.97%
YoY- 40.77%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,301,630 1,191,033 1,306,684 922,504 686,669 1,175,508 807,920 8.26%
PBT 207,538 406,500 631,653 400,277 274,290 586,146 391,044 -10.01%
Tax -59,032 -92,468 -166,085 -105,721 -62,294 -131,722 -89,641 -6.71%
NP 148,506 314,032 465,568 294,556 211,996 454,424 301,402 -11.11%
-
NP to SH 163,649 320,049 463,986 295,257 209,744 448,520 297,632 -9.47%
-
Tax Rate 28.44% 22.75% 26.29% 26.41% 22.71% 22.47% 22.92% -
Total Cost 1,153,124 877,001 841,116 627,948 474,673 721,084 506,517 14.68%
-
Net Worth 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 9.78%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 482,957 43,003 42,999 40,446 37,850 50,406 32,591 56.65%
Div Payout % 295.12% 13.44% 9.27% 13.70% 18.05% 11.24% 10.95% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 9.78%
NOSH 758,572 758,890 758,809 758,366 757,016 756,102 752,102 0.14%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.41% 26.37% 35.63% 31.93% 30.87% 38.66% 37.31% -
ROE 4.82% 9.56% 14.73% 10.70% 8.50% 19.39% 15.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 171.59 156.94 172.20 121.64 90.71 155.47 107.42 8.11%
EPS 21.57 42.17 61.15 38.93 27.71 59.32 39.57 -9.60%
DPS 63.67 5.67 5.67 5.33 5.00 6.67 4.33 56.45%
NAPS 4.48 4.41 4.15 3.64 3.26 3.06 2.58 9.62%
Adjusted Per Share Value based on latest NOSH - 758,769
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 145.13 132.80 145.69 102.86 76.56 131.07 90.08 8.26%
EPS 18.25 35.68 51.73 32.92 23.39 50.01 33.19 -9.47%
DPS 53.85 4.79 4.79 4.51 4.22 5.62 3.63 56.68%
NAPS 3.7891 3.7315 3.5111 3.0778 2.7516 2.5797 2.1635 9.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 9.40 9.20 7.00 7.72 6.00 4.60 6.40 -
P/RPS 5.48 5.86 4.06 6.35 6.61 2.96 5.96 -1.38%
P/EPS 43.57 21.81 11.45 19.83 21.66 7.75 16.17 17.94%
EY 2.30 4.58 8.74 5.04 4.62 12.90 6.18 -15.17%
DY 6.77 0.62 0.81 0.69 0.83 1.45 0.68 46.62%
P/NAPS 2.10 2.09 1.69 2.12 1.84 1.50 2.48 -2.73%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 -
Price 10.78 8.48 8.03 8.81 6.23 3.38 7.15 -
P/RPS 6.28 5.40 4.66 7.24 6.87 2.17 6.66 -0.97%
P/EPS 49.97 20.11 13.13 22.63 22.49 5.70 18.07 18.45%
EY 2.00 4.97 7.61 4.42 4.45 17.55 5.53 -15.57%
DY 5.91 0.67 0.71 0.61 0.80 1.97 0.61 45.95%
P/NAPS 2.41 1.92 1.93 2.42 1.91 1.10 2.77 -2.29%

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