[GENP] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -5.11%
YoY- -68.81%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,379,708 2,711,502 2,232,318 2,118,616 1,889,504 1,756,553 1,314,798 17.03%
PBT 929,245 450,620 229,113 125,762 418,099 636,575 203,505 28.78%
Tax -266,810 -117,091 -57,504 -37,607 -107,711 -167,488 -56,853 29.37%
NP 662,435 333,529 171,609 88,155 310,388 469,087 146,652 28.55%
-
NP to SH 603,933 308,787 193,579 100,210 321,318 450,706 157,987 25.03%
-
Tax Rate 28.71% 25.98% 25.10% 29.90% 25.76% 26.31% 27.94% -
Total Cost 2,717,273 2,377,973 2,060,709 2,030,461 1,579,116 1,287,466 1,168,146 15.10%
-
Net Worth 5,302,440 4,952,532 4,907,672 4,391,382 4,173,164 4,268,217 3,926,057 5.13%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 305,047 233,271 139,065 94,767 200,941 192,625 38,876 40.94%
Div Payout % 50.51% 75.54% 71.84% 94.57% 62.54% 42.74% 24.61% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,302,440 4,952,532 4,907,672 4,391,382 4,173,164 4,268,217 3,926,057 5.13%
NOSH 897,358 897,358 897,358 897,358 805,006 794,826 785,211 2.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 19.60% 12.30% 7.69% 4.16% 16.43% 26.70% 11.15% -
ROE 11.39% 6.23% 3.94% 2.28% 7.70% 10.56% 4.02% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 376.70 302.22 248.81 260.52 234.99 221.00 167.45 14.46%
EPS 67.31 34.42 21.58 12.32 39.96 56.70 20.12 22.28%
DPS 34.00 26.00 15.50 11.75 25.25 24.50 5.00 37.62%
NAPS 5.91 5.52 5.47 5.40 5.19 5.37 5.00 2.82%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 376.63 302.16 248.77 236.09 210.56 195.75 146.52 17.03%
EPS 67.30 34.41 21.57 11.17 35.81 50.23 17.61 25.02%
DPS 33.99 26.00 15.50 10.56 22.39 21.47 4.33 40.95%
NAPS 5.9089 5.519 5.469 4.8937 4.6505 4.7564 4.3751 5.13%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 6.45 7.14 9.83 10.00 9.45 11.04 10.62 -
P/RPS 1.71 2.36 3.95 3.84 4.02 5.00 6.34 -19.61%
P/EPS 9.58 20.75 45.56 81.15 23.65 19.47 52.78 -24.74%
EY 10.44 4.82 2.19 1.23 4.23 5.14 1.89 32.93%
DY 5.27 3.64 1.58 1.18 2.67 2.22 0.47 49.57%
P/NAPS 1.09 1.29 1.80 1.85 1.82 2.06 2.12 -10.49%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 26/08/20 28/08/19 28/08/18 23/08/17 25/08/16 -
Price 6.49 7.37 9.90 10.00 9.44 10.58 10.64 -
P/RPS 1.72 2.44 3.98 3.84 4.02 4.79 6.35 -19.55%
P/EPS 9.64 21.41 45.88 81.15 23.62 18.66 52.88 -24.68%
EY 10.37 4.67 2.18 1.23 4.23 5.36 1.89 32.78%
DY 5.24 3.53 1.57 1.18 2.67 2.32 0.47 49.43%
P/NAPS 1.10 1.34 1.81 1.85 1.82 1.97 2.13 -10.42%

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