[GENP] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 68.5%
YoY- 97.12%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 846,469 569,995 630,128 693,393 633,773 566,706 635,498 4.88%
PBT 210,841 67,059 122,116 237,650 111,679 191,880 323,017 -6.85%
Tax -57,264 -19,481 -36,074 -62,262 -27,843 -47,199 -87,089 -6.74%
NP 153,577 47,578 86,042 175,388 83,836 144,681 235,928 -6.89%
-
NP to SH 143,508 54,807 92,683 170,287 86,389 148,629 234,229 -7.83%
-
Tax Rate 27.16% 29.05% 29.54% 26.20% 24.93% 24.60% 26.96% -
Total Cost 692,892 522,417 544,086 518,005 549,937 422,025 399,570 9.59%
-
Net Worth 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 5.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 43,996 15,735 19,292 22,816 28,442 32,244 32,247 5.30%
Div Payout % 30.66% 28.71% 20.82% 13.40% 32.92% 21.69% 13.77% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,295,640 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 5.82%
NOSH 799,933 786,763 771,715 760,549 758,463 758,698 758,759 0.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.14% 8.35% 13.65% 25.29% 13.23% 25.53% 37.12% -
ROE 3.34% 1.39% 2.34% 4.69% 2.49% 4.51% 7.66% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 105.82 72.45 81.65 91.17 83.56 74.69 83.75 3.97%
EPS 17.94 6.97 12.01 22.39 11.39 19.59 30.87 -8.64%
DPS 5.50 2.00 2.50 3.00 3.75 4.25 4.25 4.38%
NAPS 5.37 5.00 5.14 4.77 4.57 4.34 4.03 4.89%
Adjusted Per Share Value based on latest NOSH - 761,573
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.38 63.55 70.26 77.31 70.66 63.19 70.86 4.88%
EPS 16.00 6.11 10.33 18.99 9.63 16.57 26.12 -7.83%
DPS 4.91 1.75 2.15 2.54 3.17 3.60 3.60 5.30%
NAPS 4.7895 4.3861 4.4227 4.0449 3.8647 3.6713 3.4094 5.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 11.04 10.62 9.91 11.60 9.23 9.30 7.92 -
P/RPS 10.43 14.66 12.14 12.72 11.05 12.45 9.46 1.63%
P/EPS 61.54 152.45 82.51 51.81 81.04 47.47 25.66 15.68%
EY 1.63 0.66 1.21 1.93 1.23 2.11 3.90 -13.52%
DY 0.50 0.19 0.25 0.26 0.41 0.46 0.54 -1.27%
P/NAPS 2.06 2.12 1.93 2.43 2.02 2.14 1.97 0.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 10.58 10.64 8.92 10.20 9.00 9.34 7.04 -
P/RPS 10.00 14.69 10.92 11.19 10.77 12.50 8.41 2.92%
P/EPS 58.97 152.74 74.27 45.56 79.02 47.68 22.81 17.13%
EY 1.70 0.65 1.35 2.20 1.27 2.10 4.38 -14.58%
DY 0.52 0.19 0.28 0.29 0.42 0.46 0.60 -2.35%
P/NAPS 1.97 2.13 1.74 2.14 1.97 2.15 1.75 1.99%

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