[GENM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.99%
YoY- -11.11%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 8,046,566 7,693,210 5,143,324 4,616,618 4,665,384 4,191,464 3,449,074 15.14%
PBT 2,034,088 1,967,660 1,623,944 1,649,082 1,813,436 1,448,892 913,168 14.26%
Tax -501,160 -504,758 -468,348 -437,656 -450,566 -362,324 -72,844 37.86%
NP 1,532,928 1,462,902 1,155,596 1,211,426 1,362,870 1,086,568 840,324 10.52%
-
NP to SH 1,532,928 1,462,902 1,156,108 1,211,850 1,363,284 1,086,960 840,718 10.51%
-
Tax Rate 24.64% 25.65% 28.84% 26.54% 24.85% 25.01% 7.98% -
Total Cost 6,513,638 6,230,308 3,987,728 3,405,192 3,302,514 3,104,896 2,608,750 16.45%
-
Net Worth 12,802,724 11,671,487 10,090,291 9,097,457 8,133,879 7,145,130 5,888,084 13.80%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 430,534 430,598 410,452 343,300 343,685 324,062 262,178 8.60%
Div Payout % 28.09% 29.43% 35.50% 28.33% 25.21% 29.81% 31.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,802,724 11,671,487 10,090,291 9,097,457 8,133,879 7,145,130 5,888,084 13.80%
NOSH 5,664,922 5,665,770 5,700,729 5,721,671 5,728,084 5,626,087 1,092,409 31.53%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.05% 19.02% 22.47% 26.24% 29.21% 25.92% 24.36% -
ROE 11.97% 12.53% 11.46% 13.32% 16.76% 15.21% 14.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 142.04 135.78 90.22 80.69 81.45 74.50 315.73 -12.45%
EPS 27.06 25.82 20.28 21.18 23.80 19.32 76.96 -15.97%
DPS 7.60 7.60 7.20 6.00 6.00 5.76 24.00 -17.42%
NAPS 2.26 2.06 1.77 1.59 1.42 1.27 5.39 -13.47%
Adjusted Per Share Value based on latest NOSH - 5,717,664
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 135.51 129.56 86.62 77.75 78.57 70.59 58.08 15.15%
EPS 25.82 24.64 19.47 20.41 22.96 18.31 14.16 10.52%
DPS 7.25 7.25 6.91 5.78 5.79 5.46 4.42 8.58%
NAPS 2.1561 1.9655 1.6993 1.5321 1.3698 1.2033 0.9916 13.80%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.60 3.60 2.73 2.70 2.60 3.46 2.34 -
P/RPS 2.53 2.65 3.03 3.35 3.19 4.64 0.74 22.71%
P/EPS 13.30 13.94 13.46 12.75 10.92 17.91 3.04 27.85%
EY 7.52 7.17 7.43 7.84 9.15 5.58 32.89 -21.78%
DY 2.11 2.11 2.64 2.22 2.31 1.66 10.26 -23.15%
P/NAPS 1.59 1.75 1.54 1.70 1.83 2.72 0.43 24.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 26/08/09 27/08/08 23/08/07 30/08/06 -
Price 3.30 3.41 2.99 2.80 2.53 3.80 2.38 -
P/RPS 2.32 2.51 3.31 3.47 3.11 5.10 0.75 20.68%
P/EPS 12.20 13.21 14.74 13.22 10.63 19.67 3.09 25.69%
EY 8.20 7.57 6.78 7.56 9.41 5.08 32.34 -20.42%
DY 2.30 2.23 2.41 2.14 2.37 1.52 10.08 -21.81%
P/NAPS 1.46 1.66 1.69 1.76 1.78 2.99 0.44 22.10%

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