[GENM] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 49.97%
YoY- -15.63%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Revenue 6,162,441 3,774,578 3,716,210 3,557,601 3,211,114 2,720,372 2,129,828 16.38%
PBT 1,446,914 1,228,234 1,295,208 1,371,506 1,480,295 901,271 764,059 9.54%
Tax -368,318 -314,019 -330,141 -349,578 -269,030 -103,673 -205,484 8.69%
NP 1,078,596 914,215 965,067 1,021,928 1,211,265 797,598 558,575 9.85%
-
NP to SH 1,078,596 914,471 965,381 1,022,232 1,211,560 797,893 558,575 9.85%
-
Tax Rate 25.46% 25.57% 25.49% 25.49% 18.17% 11.50% 26.89% -
Total Cost 5,083,845 2,860,363 2,751,143 2,535,673 1,999,849 1,922,774 1,571,253 18.25%
-
Net Worth 11,663,557 11,160,418 9,830,997 8,021,999 8,488,276 6,185,555 4,552,888 14.37%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Div 215,153 204,987 171,470 171,899 162,974 131,142 98,263 11.84%
Div Payout % 19.95% 22.42% 17.76% 16.82% 13.45% 16.44% 17.59% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Net Worth 11,663,557 11,160,418 9,830,997 8,021,999 8,488,276 6,185,555 4,552,888 14.37%
NOSH 5,661,921 5,694,091 5,715,695 5,729,999 5,658,851 1,092,854 1,091,819 26.49%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
NP Margin 17.50% 24.22% 25.97% 28.73% 37.72% 29.32% 26.23% -
ROE 9.25% 8.19% 9.82% 12.74% 14.27% 12.90% 12.27% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
RPS 108.84 66.29 65.02 62.09 56.74 248.92 195.07 -7.99%
EPS 19.05 16.06 16.89 17.84 21.41 73.01 51.16 -13.15%
DPS 3.80 3.60 3.00 3.00 2.88 12.00 9.00 -11.58%
NAPS 2.06 1.96 1.72 1.40 1.50 5.66 4.17 -9.58%
Adjusted Per Share Value based on latest NOSH - 5,733,838
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
RPS 103.78 63.57 62.58 59.91 54.08 45.81 35.87 16.38%
EPS 18.16 15.40 16.26 17.21 20.40 13.44 9.41 9.84%
DPS 3.62 3.45 2.89 2.89 2.74 2.21 1.65 11.87%
NAPS 1.9642 1.8795 1.6556 1.351 1.4295 1.0417 0.7667 14.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/04 -
Price 3.51 3.39 2.74 2.54 3.92 2.22 2.00 -
P/RPS 3.22 5.11 4.21 4.09 6.91 0.89 1.03 17.67%
P/EPS 18.43 21.11 16.22 14.24 18.31 3.04 3.91 24.78%
EY 5.43 4.74 6.16 7.02 5.46 32.89 25.58 -19.85%
DY 1.08 1.06 1.09 1.18 0.73 5.41 4.50 -18.43%
P/NAPS 1.70 1.73 1.59 1.81 2.61 0.39 0.48 19.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 CAGR
Date 24/11/11 25/11/10 25/11/09 26/11/08 22/11/07 23/11/06 30/11/04 -
Price 3.86 3.38 2.87 2.65 3.60 2.52 1.93 -
P/RPS 3.55 5.10 4.41 4.27 6.34 1.01 0.99 20.00%
P/EPS 20.26 21.05 16.99 14.85 16.81 3.45 3.77 27.14%
EY 4.94 4.75 5.89 6.73 5.95 28.97 26.51 -21.33%
DY 0.98 1.07 1.05 1.13 0.80 4.76 4.66 -19.96%
P/NAPS 1.87 1.72 1.67 1.89 2.40 0.45 0.46 22.17%

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