[GENM] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.18%
YoY- 41.01%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Revenue 5,050,133 5,045,312 4,698,820 4,299,235 3,677,500 2,861,811 3,365,962 8.44%
PBT 1,697,619 1,050,712 1,803,270 1,717,701 1,170,764 896,545 1,101,904 9.02%
Tax -425,188 -473,587 -437,348 -358,576 -207,010 -279,033 -105,389 32.15%
NP 1,272,431 577,125 1,365,922 1,359,125 963,754 617,512 996,515 5.00%
-
NP to SH 1,272,791 577,538 1,366,326 1,359,517 964,144 617,512 996,706 5.00%
-
Tax Rate 25.05% 45.07% 24.25% 20.88% 17.68% 31.12% 9.56% -
Total Cost 3,777,702 4,468,187 3,332,898 2,940,110 2,713,746 2,244,299 2,369,447 9.77%
-
Net Worth 11,138,130 9,813,719 8,027,373 8,207,370 5,466,753 4,552,089 5,416,623 15.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Div 450,270 401,362 368,948 323,597 179,135 201,956 229,284 14.44%
Div Payout % 35.38% 69.50% 27.00% 23.80% 18.58% 32.70% 23.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Net Worth 11,138,130 9,813,719 8,027,373 8,207,370 5,466,753 4,552,089 5,416,623 15.50%
NOSH 5,682,719 5,705,650 5,733,838 5,471,580 1,093,350 1,091,628 1,092,061 39.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
NP Margin 25.20% 11.44% 29.07% 31.61% 26.21% 21.58% 29.61% -
ROE 11.43% 5.89% 17.02% 16.56% 17.64% 13.57% 18.40% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 88.87 88.43 81.95 78.57 336.35 262.16 308.22 -22.01%
EPS 22.40 10.12 23.83 24.85 88.18 56.57 91.27 -24.48%
DPS 7.90 7.00 6.43 5.91 16.40 18.50 21.00 -17.75%
NAPS 1.96 1.72 1.40 1.50 5.00 4.17 4.96 -16.93%
Adjusted Per Share Value based on latest NOSH - 5,471,580
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
RPS 85.05 84.97 79.13 72.40 61.93 48.19 56.68 8.45%
EPS 21.43 9.73 23.01 22.90 16.24 10.40 16.79 4.99%
DPS 7.58 6.76 6.21 5.45 3.02 3.40 3.86 14.44%
NAPS 1.8757 1.6527 1.3519 1.3822 0.9206 0.7666 0.9122 15.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/04 30/09/05 -
Price 3.39 2.74 2.54 3.92 2.22 2.00 2.20 -
P/RPS 3.81 3.10 3.10 4.99 0.66 0.76 0.71 39.91%
P/EPS 15.14 27.07 10.66 15.78 2.52 3.54 2.41 44.38%
EY 6.61 3.69 9.38 6.34 39.72 28.28 41.49 -30.73%
DY 2.33 2.55 2.53 1.51 7.39 9.25 9.55 -24.57%
P/NAPS 1.73 1.59 1.81 2.61 0.44 0.48 0.44 31.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/04 30/09/05 CAGR
Date 25/11/10 25/11/09 26/11/08 22/11/07 23/11/06 30/11/04 25/11/05 -
Price 3.38 2.87 2.65 3.60 2.52 1.93 2.12 -
P/RPS 3.80 3.25 3.23 4.58 0.75 0.74 0.69 40.63%
P/EPS 15.09 28.35 11.12 14.49 2.86 3.41 2.32 45.39%
EY 6.63 3.53 8.99 6.90 34.99 29.31 43.05 -31.19%
DY 2.34 2.44 2.43 1.64 6.51 9.59 9.91 -25.06%
P/NAPS 1.72 1.67 1.89 2.40 0.50 0.46 0.43 31.93%

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