[GENM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.67%
YoY- 25.68%
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,648,676 6,104,027 6,171,465 6,207,414 5,966,359 6,162,441 3,774,578 9.88%
PBT 1,293,825 1,172,121 1,156,080 1,328,443 1,298,259 1,446,914 1,228,234 0.87%
Tax -152,274 -275,128 -309,621 -136,264 -341,448 -368,318 -314,019 -11.35%
NP 1,141,551 896,993 846,459 1,192,179 956,811 1,078,596 914,215 3.76%
-
NP to SH 1,193,744 919,319 878,838 1,202,480 956,811 1,078,596 914,471 4.53%
-
Tax Rate 11.77% 23.47% 26.78% 10.26% 26.30% 25.46% 25.57% -
Total Cost 5,507,125 5,207,034 5,325,006 5,015,235 5,009,548 5,083,845 2,860,363 11.52%
-
Net Worth 18,689,041 19,100,524 15,592,287 14,520,512 12,576,202 11,663,557 11,160,418 8.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 169,900 158,698 170,097 243,899 215,268 215,153 204,987 -3.07%
Div Payout % 14.23% 17.26% 19.35% 20.28% 22.50% 19.95% 22.42% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 18,689,041 19,100,524 15,592,287 14,520,512 12,576,202 11,663,557 11,160,418 8.96%
NOSH 5,938,040 5,667,811 5,669,922 5,672,075 5,664,955 5,661,921 5,694,091 0.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.17% 14.70% 13.72% 19.21% 16.04% 17.50% 24.22% -
ROE 6.39% 4.81% 5.64% 8.28% 7.61% 9.25% 8.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.40 107.70 108.85 109.44 105.32 108.84 66.29 9.98%
EPS 21.10 16.22 15.50 21.20 16.89 19.05 16.06 4.64%
DPS 3.00 2.80 3.00 4.30 3.80 3.80 3.60 -2.99%
NAPS 3.30 3.37 2.75 2.56 2.22 2.06 1.96 9.06%
Adjusted Per Share Value based on latest NOSH - 5,669,894
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.97 102.80 103.93 104.54 100.48 103.78 63.57 9.88%
EPS 20.10 15.48 14.80 20.25 16.11 18.16 15.40 4.53%
DPS 2.86 2.67 2.86 4.11 3.63 3.62 3.45 -3.07%
NAPS 3.1473 3.2166 2.6258 2.4453 2.1179 1.9642 1.8795 8.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.55 4.15 4.18 4.22 3.50 3.51 3.39 -
P/RPS 3.88 3.85 3.84 3.86 3.32 3.22 5.11 -4.48%
P/EPS 21.59 25.59 26.97 19.91 20.72 18.43 21.11 0.37%
EY 4.63 3.91 3.71 5.02 4.83 5.43 4.74 -0.39%
DY 0.66 0.67 0.72 1.02 1.09 1.08 1.06 -7.58%
P/NAPS 1.38 1.23 1.52 1.65 1.58 1.70 1.73 -3.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 4.63 4.31 4.08 4.28 3.50 3.86 3.38 -
P/RPS 3.94 4.00 3.75 3.91 3.32 3.55 5.10 -4.20%
P/EPS 21.97 26.57 26.32 20.19 20.72 20.26 21.05 0.71%
EY 4.55 3.76 3.80 4.95 4.83 4.94 4.75 -0.71%
DY 0.65 0.65 0.74 1.00 1.09 0.98 1.07 -7.96%
P/NAPS 1.40 1.28 1.48 1.67 1.58 1.87 1.72 -3.36%

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