[GENM] YoY TTM Result on 30-Sep-2014 [#3]

Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.23%
YoY- -22.38%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,067,642 8,940,555 8,161,995 8,291,588 8,133,920 8,297,604 7,720,966 2.71%
PBT 2,637,704 1,651,671 1,540,547 1,594,130 1,847,414 1,751,993 1,950,132 5.15%
Tax -337,840 -164,114 -349,727 -355,799 -209,545 -445,901 -509,411 -6.60%
NP 2,299,864 1,487,557 1,190,820 1,238,331 1,637,869 1,306,092 1,440,721 8.09%
-
NP to SH 2,396,644 1,532,302 1,229,158 1,279,353 1,648,170 1,306,092 1,440,721 8.84%
-
Tax Rate 12.81% 9.94% 22.70% 22.32% 11.34% 25.45% 26.12% -
Total Cost 6,767,778 7,452,998 6,971,175 7,053,257 6,496,051 6,991,512 6,280,245 1.25%
-
Net Worth 19,285,249 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 8.73%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 990,223 412,792 357,478 391,247 527,328 487,044 464,560 13.43%
Div Payout % 41.32% 26.94% 29.08% 30.58% 31.99% 37.29% 32.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 19,285,249 18,689,041 19,090,639 15,603,816 14,514,929 12,576,498 11,665,883 8.73%
NOSH 5,938,040 5,938,040 5,664,878 5,674,115 5,669,894 5,665,089 5,663,050 0.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 25.36% 16.64% 14.59% 14.93% 20.14% 15.74% 18.66% -
ROE 12.43% 8.20% 6.44% 8.20% 11.35% 10.39% 12.35% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 159.86 157.87 144.08 146.13 143.46 146.47 136.34 2.68%
EPS 42.25 27.06 21.70 22.55 29.07 23.06 25.44 8.81%
DPS 17.46 7.30 6.30 6.90 9.30 8.60 8.20 13.41%
NAPS 3.40 3.30 3.37 2.75 2.56 2.22 2.06 8.70%
Adjusted Per Share Value based on latest NOSH - 5,674,115
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 152.70 150.56 137.45 139.64 136.98 139.74 130.03 2.71%
EPS 40.36 25.80 20.70 21.55 27.76 22.00 24.26 8.84%
DPS 16.68 6.95 6.02 6.59 8.88 8.20 7.82 13.44%
NAPS 3.2477 3.1473 3.215 2.6278 2.4444 2.118 1.9646 8.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.38 4.55 4.15 4.18 4.22 3.50 3.51 -
P/RPS 3.37 2.88 2.88 2.86 2.94 2.39 2.57 4.61%
P/EPS 12.73 16.82 19.13 18.54 14.52 15.18 13.80 -1.33%
EY 7.85 5.95 5.23 5.39 6.89 6.59 7.25 1.33%
DY 3.24 1.60 1.52 1.65 2.20 2.46 2.34 5.56%
P/NAPS 1.58 1.38 1.23 1.52 1.65 1.58 1.70 -1.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 21/11/14 28/11/13 29/11/12 24/11/11 -
Price 5.10 4.63 4.31 4.08 4.28 3.50 3.86 -
P/RPS 3.19 2.93 2.99 2.79 2.98 2.39 2.83 2.01%
P/EPS 12.07 17.11 19.86 18.10 14.72 15.18 15.17 -3.73%
EY 8.28 5.84 5.03 5.53 6.79 6.59 6.59 3.87%
DY 3.42 1.58 1.46 1.69 2.17 2.46 2.12 8.28%
P/NAPS 1.50 1.40 1.28 1.48 1.67 1.58 1.87 -3.60%

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