[GENP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.89%
YoY- -41.88%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,139,990 1,260,256 1,386,786 1,267,546 1,133,412 1,270,996 885,518 4.29%
PBT 134,118 244,232 475,300 223,358 383,760 646,034 380,722 -15.94%
Tax -38,962 -72,148 -124,524 -55,686 -94,398 -174,178 -99,600 -14.46%
NP 95,156 172,084 350,776 167,672 289,362 471,856 281,122 -16.50%
-
NP to SH 109,614 185,366 340,574 172,778 297,258 468,458 281,268 -14.52%
-
Tax Rate 29.05% 29.54% 26.20% 24.93% 24.60% 26.96% 26.16% -
Total Cost 1,044,834 1,088,172 1,036,010 1,099,874 844,050 799,140 604,396 9.54%
-
Net Worth 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 6.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 31,470 38,585 45,632 56,884 64,489 64,494 60,650 -10.34%
Div Payout % 28.71% 20.82% 13.40% 32.92% 21.69% 13.77% 21.56% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,933,816 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 6.37%
NOSH 786,763 771,715 760,549 758,463 758,698 758,759 758,134 0.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.35% 13.65% 25.29% 13.23% 25.53% 37.12% 31.75% -
ROE 2.79% 4.67% 9.39% 4.98% 9.03% 15.32% 10.36% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 144.90 163.31 182.34 167.12 149.39 167.51 116.80 3.65%
EPS 13.94 24.02 44.78 22.78 39.18 61.74 37.10 -15.04%
DPS 4.00 5.00 6.00 7.50 8.50 8.50 8.00 -10.90%
NAPS 5.00 5.14 4.77 4.57 4.34 4.03 3.58 5.72%
Adjusted Per Share Value based on latest NOSH - 759,211
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 127.11 140.52 154.62 141.33 126.37 141.71 98.73 4.29%
EPS 12.22 20.67 37.97 19.26 33.14 52.23 31.36 -14.52%
DPS 3.51 4.30 5.09 6.34 7.19 7.19 6.76 -10.33%
NAPS 4.3861 4.4227 4.0449 3.8647 3.6713 3.4094 3.0262 6.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.62 9.91 11.60 9.23 9.30 7.92 6.67 -
P/RPS 7.33 6.07 6.36 5.52 6.23 4.73 5.71 4.24%
P/EPS 76.23 41.26 25.90 40.52 23.74 12.83 17.98 27.19%
EY 1.31 2.42 3.86 2.47 4.21 7.80 5.56 -21.39%
DY 0.38 0.50 0.52 0.81 0.91 1.07 1.20 -17.42%
P/NAPS 2.12 1.93 2.43 2.02 2.14 1.97 1.86 2.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 10.64 8.92 10.20 9.00 9.34 7.04 7.22 -
P/RPS 7.34 5.46 5.59 5.39 6.25 4.20 6.18 2.90%
P/EPS 76.37 37.14 22.78 39.51 23.84 11.40 19.46 25.56%
EY 1.31 2.69 4.39 2.53 4.19 8.77 5.14 -20.35%
DY 0.38 0.56 0.59 0.83 0.91 1.21 1.11 -16.34%
P/NAPS 2.13 1.74 2.14 1.97 2.15 1.75 2.02 0.88%

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