[GENP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.24%
YoY- -45.59%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,894,081 1,701,110 1,288,886 1,267,369 1,418,569 1,301,630 1,191,033 8.03%
PBT 257,196 425,306 253,612 236,256 456,541 207,538 406,500 -7.34%
Tax -74,941 -114,806 -72,600 -69,424 -130,300 -59,032 -92,468 -3.44%
NP 182,254 310,500 181,012 166,832 326,241 148,506 314,032 -8.66%
-
NP to SH 200,838 293,350 198,620 173,800 319,425 163,649 320,049 -7.46%
-
Tax Rate 29.14% 26.99% 28.63% 29.39% 28.54% 28.44% 22.75% -
Total Cost 1,711,826 1,390,610 1,107,874 1,100,537 1,092,328 1,153,124 877,001 11.78%
-
Net Worth 4,120,693 4,268,908 3,940,908 4,012,553 3,715,608 3,398,403 3,346,706 3.52%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 50,872 58,734 21,018 25,771 30,518 482,957 43,003 2.83%
Div Payout % 25.33% 20.02% 10.58% 14.83% 9.55% 295.12% 13.44% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,120,693 4,268,908 3,940,908 4,012,553 3,715,608 3,398,403 3,346,706 3.52%
NOSH 805,037 800,920 788,181 773,131 762,958 758,572 758,890 0.98%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.62% 18.25% 14.04% 13.16% 23.00% 11.41% 26.37% -
ROE 4.87% 6.87% 5.04% 4.33% 8.60% 4.82% 9.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 235.80 212.39 163.53 163.93 185.93 171.59 156.94 7.01%
EPS 24.97 36.63 25.20 22.48 41.87 21.57 42.17 -8.35%
DPS 6.33 7.33 2.67 3.33 4.00 63.67 5.67 1.85%
NAPS 5.13 5.33 5.00 5.19 4.87 4.48 4.41 2.55%
Adjusted Per Share Value based on latest NOSH - 771,864
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 211.07 189.57 143.63 141.23 158.08 145.05 132.73 8.03%
EPS 22.38 32.69 22.13 19.37 35.60 18.24 35.67 -7.47%
DPS 5.67 6.55 2.34 2.87 3.40 53.82 4.79 2.84%
NAPS 4.592 4.7572 4.3917 4.4715 4.1406 3.7871 3.7295 3.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 9.49 10.30 11.00 9.91 9.93 9.40 9.20 -
P/RPS 4.02 4.85 6.73 6.05 5.34 5.48 5.86 -6.08%
P/EPS 37.96 28.12 43.65 44.08 23.72 43.57 21.81 9.67%
EY 2.63 3.56 2.29 2.27 4.22 2.30 4.58 -8.82%
DY 0.67 0.71 0.24 0.34 0.40 6.77 0.62 1.30%
P/NAPS 1.85 1.93 2.20 1.91 2.04 2.10 2.09 -2.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 23/11/16 25/11/15 20/11/14 27/11/13 28/11/12 -
Price 9.65 10.48 10.52 10.24 10.46 10.78 8.48 -
P/RPS 4.09 4.93 6.43 6.25 5.63 6.28 5.40 -4.52%
P/EPS 38.60 28.61 41.75 45.55 24.98 49.97 20.11 11.47%
EY 2.59 3.49 2.40 2.20 4.00 2.00 4.97 -10.28%
DY 0.66 0.70 0.25 0.33 0.38 5.91 0.67 -0.25%
P/NAPS 1.88 1.97 2.10 1.97 2.15 2.41 1.92 -0.35%

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