[GENM] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.41%
YoY- -40.5%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 3,487,701 7,964,923 7,420,567 6,784,701 6,648,676 6,104,027 6,171,465 -9.06%
PBT -1,852,423 1,202,545 -404,417 840,937 1,293,825 1,172,121 1,156,080 -
Tax -250,916 -152,511 -387,324 -200,219 -152,274 -275,128 -309,621 -3.44%
NP -2,103,339 1,050,034 -791,741 640,718 1,141,551 896,993 846,459 -
-
NP to SH -2,023,014 1,095,610 -739,727 710,310 1,193,744 919,319 878,838 -
-
Tax Rate - 12.68% - 23.81% 11.77% 23.47% 26.78% -
Total Cost 5,591,040 6,914,889 8,212,308 6,143,983 5,507,125 5,207,034 5,325,006 0.81%
-
Net Worth 15,320,269 18,224,797 17,535,512 19,285,249 18,689,041 19,100,524 15,592,287 -0.29%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 339,194 339,592 339,397 226,885 169,900 158,698 170,097 12.17%
Div Payout % 0.00% 31.00% 0.00% 31.94% 14.23% 17.26% 19.35% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 15,320,269 18,224,797 17,535,512 19,285,249 18,689,041 19,100,524 15,592,287 -0.29%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,667,811 5,669,922 0.77%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -60.31% 13.18% -10.67% 9.44% 17.17% 14.70% 13.72% -
ROE -13.20% 6.01% -4.22% 3.68% 6.39% 4.81% 5.64% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 61.69 140.73 131.18 119.61 117.40 107.70 108.85 -9.02%
EPS -35.79 19.38 -13.08 12.55 21.10 16.22 15.50 -
DPS 6.00 6.00 6.00 4.00 3.00 2.80 3.00 12.23%
NAPS 2.71 3.22 3.10 3.40 3.30 3.37 2.75 -0.24%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 58.73 134.13 124.97 114.26 111.97 102.80 103.93 -9.06%
EPS -34.07 18.45 -12.46 11.96 20.10 15.48 14.80 -
DPS 5.71 5.72 5.72 3.82 2.86 2.67 2.86 12.20%
NAPS 2.58 3.0692 2.9531 3.2477 3.1473 3.2166 2.6258 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.08 3.03 4.99 5.38 4.55 4.15 4.18 -
P/RPS 3.37 2.15 3.80 4.50 3.88 3.85 3.84 -2.15%
P/EPS -5.81 15.65 -38.16 42.96 21.59 25.59 26.97 -
EY -17.20 6.39 -2.62 2.33 4.63 3.91 3.71 -
DY 2.88 1.98 1.20 0.74 0.66 0.67 0.72 25.96%
P/NAPS 0.77 0.94 1.61 1.58 1.38 1.23 1.52 -10.70%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 30/11/18 23/11/17 24/11/16 26/11/15 21/11/14 -
Price 2.60 3.11 2.86 5.10 4.63 4.31 4.08 -
P/RPS 4.21 2.21 2.18 4.26 3.94 4.00 3.75 1.94%
P/EPS -7.27 16.07 -21.87 40.73 21.97 26.57 26.32 -
EY -13.76 6.22 -4.57 2.46 4.55 3.76 3.80 -
DY 2.31 1.93 2.10 0.78 0.65 0.65 0.74 20.87%
P/NAPS 0.96 0.97 0.92 1.50 1.40 1.28 1.48 -6.95%

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