[GENP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.28%
YoY- -48.87%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,288,886 1,267,369 1,418,569 1,301,630 1,191,033 1,306,684 922,504 5.72%
PBT 253,612 236,256 456,541 207,538 406,500 631,653 400,277 -7.31%
Tax -72,600 -69,424 -130,300 -59,032 -92,468 -166,085 -105,721 -6.06%
NP 181,012 166,832 326,241 148,506 314,032 465,568 294,556 -7.78%
-
NP to SH 198,620 173,800 319,425 163,649 320,049 463,986 295,257 -6.38%
-
Tax Rate 28.63% 29.39% 28.54% 28.44% 22.75% 26.29% 26.41% -
Total Cost 1,107,874 1,100,537 1,092,328 1,153,124 877,001 841,116 627,948 9.91%
-
Net Worth 3,940,908 4,012,553 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 6.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 21,018 25,771 30,518 482,957 43,003 42,999 40,446 -10.32%
Div Payout % 10.58% 14.83% 9.55% 295.12% 13.44% 9.27% 13.70% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,940,908 4,012,553 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 6.10%
NOSH 788,181 773,131 762,958 758,572 758,890 758,809 758,366 0.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.04% 13.16% 23.00% 11.41% 26.37% 35.63% 31.93% -
ROE 5.04% 4.33% 8.60% 4.82% 9.56% 14.73% 10.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 163.53 163.93 185.93 171.59 156.94 172.20 121.64 5.05%
EPS 25.20 22.48 41.87 21.57 42.17 61.15 38.93 -6.98%
DPS 2.67 3.33 4.00 63.67 5.67 5.67 5.33 -10.87%
NAPS 5.00 5.19 4.87 4.48 4.41 4.15 3.64 5.42%
Adjusted Per Share Value based on latest NOSH - 758,830
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 143.63 141.23 158.08 145.05 132.73 145.61 102.80 5.72%
EPS 22.13 19.37 35.60 18.24 35.67 51.71 32.90 -6.38%
DPS 2.34 2.87 3.40 53.82 4.79 4.79 4.51 -10.35%
NAPS 4.3917 4.4715 4.1406 3.7871 3.7295 3.5093 3.0762 6.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 11.00 9.91 9.93 9.40 9.20 7.00 7.72 -
P/RPS 6.73 6.05 5.34 5.48 5.86 4.06 6.35 0.97%
P/EPS 43.65 44.08 23.72 43.57 21.81 11.45 19.83 14.04%
EY 2.29 2.27 4.22 2.30 4.58 8.74 5.04 -12.30%
DY 0.24 0.34 0.40 6.77 0.62 0.81 0.69 -16.12%
P/NAPS 2.20 1.91 2.04 2.10 2.09 1.69 2.12 0.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 -
Price 10.52 10.24 10.46 10.78 8.48 8.03 8.81 -
P/RPS 6.43 6.25 5.63 6.28 5.40 4.66 7.24 -1.95%
P/EPS 41.75 45.55 24.98 49.97 20.11 13.13 22.63 10.73%
EY 2.40 2.20 4.00 2.00 4.97 7.61 4.42 -9.66%
DY 0.25 0.33 0.38 5.91 0.67 0.71 0.61 -13.80%
P/NAPS 2.10 1.97 2.15 2.41 1.92 1.93 2.42 -2.33%

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