[GENM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.59%
YoY- 4.79%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,152,682 7,873,834 8,172,916 8,046,566 7,693,210 5,143,324 4,616,618 9.93%
PBT 1,492,862 1,563,928 1,925,592 2,034,088 1,967,660 1,623,944 1,649,082 -1.64%
Tax -329,756 -378,836 -176,092 -501,160 -504,758 -468,348 -437,656 -4.60%
NP 1,163,106 1,185,092 1,749,500 1,532,928 1,462,902 1,155,596 1,211,426 -0.67%
-
NP to SH 1,186,044 1,225,444 1,759,726 1,532,928 1,462,902 1,156,108 1,211,850 -0.35%
-
Tax Rate 22.09% 24.22% 9.14% 24.64% 25.65% 28.84% 26.54% -
Total Cost 6,989,576 6,688,742 6,423,416 6,513,638 6,230,308 3,987,728 3,405,192 12.72%
-
Net Worth 17,461,832 15,601,717 14,579,289 12,802,724 11,671,487 10,090,291 9,097,457 11.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 317,487 340,401 487,867 430,534 430,598 410,452 343,300 -1.29%
Div Payout % 26.77% 27.78% 27.72% 28.09% 29.43% 35.50% 28.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 17,461,832 15,601,717 14,579,289 12,802,724 11,671,487 10,090,291 9,097,457 11.47%
NOSH 5,669,426 5,673,351 5,672,875 5,664,922 5,665,770 5,700,729 5,721,671 -0.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.27% 15.05% 21.41% 19.05% 19.02% 22.47% 26.24% -
ROE 6.79% 7.85% 12.07% 11.97% 12.53% 11.46% 13.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 143.80 138.79 144.07 142.04 135.78 90.22 80.69 10.10%
EPS 20.92 21.60 31.02 27.06 25.82 20.28 21.18 -0.20%
DPS 5.60 6.00 8.60 7.60 7.60 7.20 6.00 -1.14%
NAPS 3.08 2.75 2.57 2.26 2.06 1.77 1.59 11.64%
Adjusted Per Share Value based on latest NOSH - 5,666,285
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 137.30 132.60 137.64 135.51 129.56 86.62 77.75 9.93%
EPS 19.97 20.64 29.63 25.82 24.64 19.47 20.41 -0.36%
DPS 5.35 5.73 8.22 7.25 7.25 6.91 5.78 -1.27%
NAPS 2.9407 2.6274 2.4552 2.1561 1.9655 1.6993 1.5321 11.47%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.20 4.20 3.89 3.60 3.60 2.73 2.70 -
P/RPS 2.92 3.03 2.70 2.53 2.65 3.03 3.35 -2.26%
P/EPS 20.08 19.44 12.54 13.30 13.94 13.46 12.75 7.86%
EY 4.98 5.14 7.97 7.52 7.17 7.43 7.84 -7.28%
DY 1.33 1.43 2.21 2.11 2.11 2.64 2.22 -8.18%
P/NAPS 1.36 1.53 1.51 1.59 1.75 1.54 1.70 -3.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 26/08/09 -
Price 3.91 4.65 4.04 3.30 3.41 2.99 2.80 -
P/RPS 2.72 3.35 2.80 2.32 2.51 3.31 3.47 -3.97%
P/EPS 18.69 21.53 13.02 12.20 13.21 14.74 13.22 5.93%
EY 5.35 4.65 7.68 8.20 7.57 6.78 7.56 -5.59%
DY 1.43 1.29 2.13 2.30 2.23 2.41 2.14 -6.49%
P/NAPS 1.27 1.69 1.57 1.46 1.66 1.69 1.76 -5.29%

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