[GENM] YoY TTM 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- -1.78%
YoY- 120.38%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 8,133,920 8,297,604 7,720,966 5,050,133 5,045,312 4,698,820 4,299,235 11.20%
PBT 1,847,414 1,751,993 1,950,132 1,697,619 1,050,712 1,803,270 1,717,701 1.21%
Tax -209,545 -445,901 -509,411 -425,188 -473,587 -437,348 -358,576 -8.55%
NP 1,637,869 1,306,092 1,440,721 1,272,431 577,125 1,365,922 1,359,125 3.15%
-
NP to SH 1,648,170 1,306,092 1,440,721 1,272,791 577,538 1,366,326 1,359,517 3.25%
-
Tax Rate 11.34% 25.45% 26.12% 25.05% 45.07% 24.25% 20.88% -
Total Cost 6,496,051 6,991,512 6,280,245 3,777,702 4,468,187 3,332,898 2,940,110 14.11%
-
Net Worth 14,514,929 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 9.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 527,328 487,044 464,560 450,270 401,362 368,948 323,597 8.47%
Div Payout % 31.99% 37.29% 32.24% 35.38% 69.50% 27.00% 23.80% -
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 14,514,929 12,576,498 11,665,883 11,138,130 9,813,719 8,027,373 8,207,370 9.95%
NOSH 5,669,894 5,665,089 5,663,050 5,682,719 5,705,650 5,733,838 5,471,580 0.59%
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 20.14% 15.74% 18.66% 25.20% 11.44% 29.07% 31.61% -
ROE 11.35% 10.39% 12.35% 11.43% 5.89% 17.02% 16.56% -
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 143.46 146.47 136.34 88.87 88.43 81.95 78.57 10.54%
EPS 29.07 23.06 25.44 22.40 10.12 23.83 24.85 2.64%
DPS 9.30 8.60 8.20 7.90 7.00 6.43 5.91 7.84%
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 136.98 139.74 130.03 85.05 84.97 79.13 72.40 11.20%
EPS 27.76 22.00 24.26 21.43 9.73 23.01 22.90 3.25%
DPS 8.88 8.20 7.82 7.58 6.76 6.21 5.45 8.46%
NAPS 2.4444 2.118 1.9646 1.8757 1.6527 1.3519 1.3822 9.95%
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 2.94 2.39 2.57 3.81 3.10 3.10 4.99 -8.43%
P/EPS 14.52 15.18 13.80 15.14 27.07 10.66 15.78 -1.37%
EY 6.89 6.59 7.25 6.61 3.69 9.38 6.34 1.39%
DY 2.20 2.46 2.34 2.33 2.55 2.53 1.51 6.46%
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 2.98 2.39 2.83 3.80 3.25 3.23 4.58 -6.90%
P/EPS 14.72 15.18 15.17 15.09 28.35 11.12 14.49 0.26%
EY 6.79 6.59 6.59 6.63 3.53 8.99 6.90 -0.26%
DY 2.17 2.46 2.12 2.34 2.44 2.43 1.64 4.77%
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