[GENM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.2%
YoY- -5.27%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 6,207,414 5,966,359 6,162,441 3,774,578 3,716,210 3,557,601 3,211,114 11.60%
PBT 1,328,443 1,298,259 1,446,914 1,228,234 1,295,208 1,371,506 1,480,295 -1.78%
Tax -136,264 -341,448 -368,318 -314,019 -330,141 -349,578 -269,030 -10.70%
NP 1,192,179 956,811 1,078,596 914,215 965,067 1,021,928 1,211,265 -0.26%
-
NP to SH 1,202,480 956,811 1,078,596 914,471 965,381 1,022,232 1,211,560 -0.12%
-
Tax Rate 10.26% 26.30% 25.46% 25.57% 25.49% 25.49% 18.17% -
Total Cost 5,015,235 5,009,548 5,083,845 2,860,363 2,751,143 2,535,673 1,999,849 16.54%
-
Net Worth 14,520,512 12,576,202 11,663,557 11,160,418 9,830,997 8,021,999 8,488,276 9.35%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 243,899 215,268 215,153 204,987 171,470 171,899 162,974 6.94%
Div Payout % 20.28% 22.50% 19.95% 22.42% 17.76% 16.82% 13.45% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,520,512 12,576,202 11,663,557 11,160,418 9,830,997 8,021,999 8,488,276 9.35%
NOSH 5,672,075 5,664,955 5,661,921 5,694,091 5,715,695 5,729,999 5,658,851 0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.21% 16.04% 17.50% 24.22% 25.97% 28.73% 37.72% -
ROE 8.28% 7.61% 9.25% 8.19% 9.82% 12.74% 14.27% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 109.44 105.32 108.84 66.29 65.02 62.09 56.74 11.55%
EPS 21.20 16.89 19.05 16.06 16.89 17.84 21.41 -0.16%
DPS 4.30 3.80 3.80 3.60 3.00 3.00 2.88 6.90%
NAPS 2.56 2.22 2.06 1.96 1.72 1.40 1.50 9.30%
Adjusted Per Share Value based on latest NOSH - 5,682,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 104.54 100.48 103.78 63.57 62.58 59.91 54.08 11.59%
EPS 20.25 16.11 18.16 15.40 16.26 17.21 20.40 -0.12%
DPS 4.11 3.63 3.62 3.45 2.89 2.89 2.74 6.98%
NAPS 2.4453 2.1179 1.9642 1.8795 1.6556 1.351 1.4295 9.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.22 3.50 3.51 3.39 2.74 2.54 3.92 -
P/RPS 3.86 3.32 3.22 5.11 4.21 4.09 6.91 -9.24%
P/EPS 19.91 20.72 18.43 21.11 16.22 14.24 18.31 1.40%
EY 5.02 4.83 5.43 4.74 6.16 7.02 5.46 -1.38%
DY 1.02 1.09 1.08 1.06 1.09 1.18 0.73 5.72%
P/NAPS 1.65 1.58 1.70 1.73 1.59 1.81 2.61 -7.35%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 25/11/10 25/11/09 26/11/08 22/11/07 -
Price 4.28 3.50 3.86 3.38 2.87 2.65 3.60 -
P/RPS 3.91 3.32 3.55 5.10 4.41 4.27 6.34 -7.73%
P/EPS 20.19 20.72 20.26 21.05 16.99 14.85 16.81 3.09%
EY 4.95 4.83 4.94 4.75 5.89 6.73 5.95 -3.01%
DY 1.00 1.09 0.98 1.07 1.05 1.13 0.80 3.78%
P/NAPS 1.67 1.58 1.87 1.72 1.67 1.89 2.40 -5.85%

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