[GENM] YoY TTM Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -53.57%
YoY- -59.22%
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 8,493,686 5,333,103 4,991,765 4,886,703 4,352,333 3,808,493 3,613,980 15.29%
PBT 1,900,648 1,731,452 1,764,593 1,127,010 1,912,059 1,138,677 1,301,575 6.51%
Tax -472,771 -455,112 -441,310 -493,024 -356,800 -193,219 -333,683 5.97%
NP 1,427,877 1,276,340 1,323,283 633,986 1,555,259 945,458 967,892 6.69%
-
NP to SH 1,427,877 1,276,596 1,323,701 634,389 1,555,654 945,850 968,178 6.68%
-
Tax Rate 24.87% 26.28% 25.01% 43.75% 18.66% 16.97% 25.64% -
Total Cost 7,065,809 4,056,763 3,668,482 4,252,717 2,797,074 2,863,035 2,646,088 17.77%
-
Net Worth 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 5,467,738 5,580,818 13.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 486,935 454,664 416,486 402,156 356,190 59,043 262,084 10.87%
Div Payout % 34.10% 35.62% 31.46% 63.39% 22.90% 6.24% 27.07% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 11,944,616 11,617,468 10,140,057 8,331,442 7,810,387 5,467,738 5,580,818 13.51%
NOSH 5,660,956 5,667,058 5,696,661 5,745,822 5,461,809 1,093,547 1,092,136 31.53%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.81% 23.93% 26.51% 12.97% 35.73% 24.82% 26.78% -
ROE 11.95% 10.99% 13.05% 7.61% 19.92% 17.30% 17.35% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 150.04 94.11 87.63 85.05 79.69 348.27 330.91 -12.34%
EPS 25.22 22.53 23.24 11.04 28.48 86.49 88.65 -18.89%
DPS 8.60 8.00 7.30 7.00 6.48 5.40 24.00 -15.71%
NAPS 2.11 2.05 1.78 1.45 1.43 5.00 5.11 -13.70%
Adjusted Per Share Value based on latest NOSH - 5,745,822
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 143.04 89.81 84.06 82.29 73.30 64.14 60.86 15.29%
EPS 24.05 21.50 22.29 10.68 26.20 15.93 16.30 6.69%
DPS 8.20 7.66 7.01 6.77 6.00 0.99 4.41 10.88%
NAPS 2.0115 1.9564 1.7076 1.4031 1.3153 0.9208 0.9398 13.51%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.83 3.39 2.81 2.26 3.88 2.92 2.24 -
P/RPS 2.55 3.60 3.21 2.66 4.87 0.84 0.68 24.63%
P/EPS 15.18 15.05 12.09 20.47 13.62 3.38 2.53 34.78%
EY 6.59 6.65 8.27 4.89 7.34 29.62 39.58 -25.81%
DY 2.25 2.36 2.60 3.10 1.67 1.85 10.71 -22.88%
P/NAPS 1.82 1.65 1.58 1.56 2.71 0.58 0.44 26.68%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 22/02/06 -
Price 3.80 3.31 2.72 2.24 3.80 3.00 2.52 -
P/RPS 2.53 3.52 3.10 2.63 4.77 0.86 0.76 22.18%
P/EPS 15.07 14.69 11.71 20.29 13.34 3.47 2.84 32.05%
EY 6.64 6.81 8.54 4.93 7.50 28.83 35.18 -24.25%
DY 2.26 2.42 2.68 3.13 1.71 1.80 9.52 -21.30%
P/NAPS 1.80 1.61 1.53 1.54 2.66 0.60 0.49 24.20%

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