[GENP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	755,567	686,669	638,656	533,444	1,036,003	1,175,508	1,189,976	-26.06%
YoY %	10.03%	7.52%	19.72%	-48.51%	-11.87%	-1.22%	-	-
Horiz. %	63.49%	57.70%	53.67%	44.83%	87.06%	98.78%	100.00%	-
PBT	301,934	274,290	249,168	191,136	482,886	586,146	601,632	-36.76%
YoY %	10.08%	10.08%	30.36%	-60.42%	-17.62%	-2.57%	-	-
Horiz. %	50.19%	45.59%	41.42%	31.77%	80.26%	97.43%	100.00%	-
Tax	-63,964	-62,294	-56,232	-43,568	-105,659	-131,722	-137,488	-39.87%
YoY %	-2.68%	-10.78%	-29.07%	58.77%	19.79%	4.19%	-	-
Horiz. %	46.52%	45.31%	40.90%	31.69%	76.85%	95.81%	100.00%	-
NP	237,970	211,996	192,936	147,568	377,227	454,424	464,144	-35.86%
YoY %	12.25%	9.88%	30.74%	-60.88%	-16.99%	-2.09%	-	-
Horiz. %	51.27%	45.67%	41.57%	31.79%	81.27%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,661	209,744	191,900	147,448	373,252	448,520	458,492	-35.75%
YoY %	12.36%	9.30%	30.15%	-60.50%	-16.78%	-2.17%	-	-
Horiz. %	51.40%	45.75%	41.85%	32.16%	81.41%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	22.71%	22.57%	22.79%	21.88%	22.47%	22.85%	-
YoY %	-6.74%	0.62%	-0.97%	4.16%	-2.63%	-1.66%	-	-
Horiz. %	92.69%	99.39%	98.77%	99.74%	95.75%	98.34%	100.00%	-
Total Cost	517,597	474,673	445,720	385,876	658,776	721,084	725,832	-20.13%
YoY %	9.04%	6.50%	15.51%	-41.43%	-8.64%	-0.65%	-	-
Horiz. %	71.31%	65.40%	61.41%	53.16%	90.76%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,544,411	2,467,873	2,421,451	2,384,297	2,344,642	2,313,673	2,230,460	9.15%
YoY %	3.10%	1.92%	1.56%	1.69%	1.34%	3.73%	-	-
Horiz. %	114.08%	110.64%	108.56%	106.90%	105.12%	103.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	68,153	37,850	56,752	-	75,633	50,406	75,608	-6.66%
YoY %	80.06%	-33.31%	0.00%	-	50.05%	-33.33%	-	-
Horiz. %	90.14%	50.06%	75.06%	-	100.03%	66.67%	100.00%	-
Div Payout %	28.92%	18.05%	29.57%	-	20.26%	11.24%	16.49%	-
YoY %	60.22%	-38.96%	0.00%	-	80.25%	-31.84%	-	-
Horiz. %	175.38%	109.46%	179.32%	-	122.86%	68.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	2,544,411	2,467,873	2,421,451	2,384,297	2,344,642	2,313,673	2,230,460	9.15%
YoY %	3.10%	1.92%	1.56%	1.69%	1.34%	3.73%	-	-
Horiz. %	114.08%	110.64%	108.56%	106.90%	105.12%	103.73%	100.00%	-
NOSH	757,265	757,016	756,703	756,919	756,336	756,102	756,088	0.10%
YoY %	0.03%	0.04%	-0.03%	0.08%	0.03%	0.00%	-	-
Horiz. %	100.16%	100.12%	100.08%	100.11%	100.03%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	31.50%	30.87%	30.21%	27.66%	36.41%	38.66%	39.00%	-
YoY %	2.04%	2.18%	9.22%	-24.03%	-5.82%	-0.87%	-	-
Horiz. %	80.77%	79.15%	77.46%	70.92%	93.36%	99.13%	100.00%	-
ROE	9.26%	8.50%	7.93%	6.18%	15.92%	19.39%	20.56%	-
YoY %	8.94%	7.19%	28.32%	-61.18%	-17.90%	-5.69%	-	-
Horiz. %	45.04%	41.34%	38.57%	30.06%	77.43%	94.31%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	99.78	90.71	84.40	70.48	136.98	155.47	157.39	-26.14%
YoY %	10.00%	7.48%	19.75%	-48.55%	-11.89%	-1.22%	-	-
Horiz. %	63.40%	57.63%	53.62%	44.78%	87.03%	98.78%	100.00%	-
EPS	31.12	27.71	25.36	19.48	49.35	59.32	60.64	-35.82%
YoY %	12.31%	9.27%	30.18%	-60.53%	-16.81%	-2.18%	-	-
Horiz. %	51.32%	45.70%	41.82%	32.12%	81.38%	97.82%	100.00%	-
DPS	9.00	5.00	7.50	0.00	10.00	6.67	10.00	-6.76%
YoY %	80.00%	-33.33%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	90.00%	50.00%	75.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	3.36	3.26	3.20	3.15	3.10	3.06	2.95	9.03%
YoY %	3.07%	1.87%	1.59%	1.61%	1.31%	3.73%	-	-
Horiz. %	113.90%	110.51%	108.47%	106.78%	105.08%	103.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 756,919
RPS	84.24	76.56	71.21	59.48	115.51	131.07	132.68	-26.06%
YoY %	10.03%	7.51%	19.72%	-48.51%	-11.87%	-1.21%	-	-
Horiz. %	63.49%	57.70%	53.67%	44.83%	87.06%	98.79%	100.00%	-
EPS	26.28	23.39	21.40	16.44	41.62	50.01	51.12	-35.74%
YoY %	12.36%	9.30%	30.17%	-60.50%	-16.78%	-2.17%	-	-
Horiz. %	51.41%	45.76%	41.86%	32.16%	81.42%	97.83%	100.00%	-
DPS	7.60	4.22	6.33	0.00	8.43	5.62	8.43	-6.65%
YoY %	80.09%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	90.15%	50.06%	75.09%	0.00%	100.00%	66.67%	100.00%	-
NAPS	2.837	2.7516	2.6999	2.6584	2.6142	2.5797	2.4869	9.15%
YoY %	3.10%	1.91%	1.56%	1.69%	1.34%	3.73%	-	-
Horiz. %	114.08%	110.64%	108.56%	106.90%	105.12%	103.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	6.24	6.00	5.50	4.28	3.54	4.60	8.20	-
P/RPS	6.25	6.61	6.52	6.07	2.58	2.96	5.21	12.86%
YoY %	-5.45%	1.38%	7.41%	135.27%	-12.84%	-43.19%	-	-
Horiz. %	119.96%	126.87%	125.14%	116.51%	49.52%	56.81%	100.00%	-
P/EPS	20.05	21.66	21.69	21.97	7.17	7.75	13.52	29.95%
YoY %	-7.43%	-0.14%	-1.27%	206.42%	-7.48%	-42.68%	-	-
Horiz. %	148.30%	160.21%	160.43%	162.50%	53.03%	57.32%	100.00%	-
EY	4.99	4.62	4.61	4.55	13.94	12.90	7.40	-23.04%
YoY %	8.01%	0.22%	1.32%	-67.36%	8.06%	74.32%	-	-
Horiz. %	67.43%	62.43%	62.30%	61.49%	188.38%	174.32%	100.00%	-
DY	1.44	0.83	1.36	0.00	2.82	1.45	1.22	11.65%
YoY %	73.49%	-38.97%	0.00%	0.00%	94.48%	18.85%	-	-
Horiz. %	118.03%	68.03%	111.48%	0.00%	231.15%	118.85%	100.00%	-
P/NAPS	1.86	1.84	1.72	1.36	1.14	1.50	2.78	-23.44%
YoY %	1.09%	6.98%	26.47%	19.30%	-24.00%	-46.04%	-	-
Horiz. %	66.91%	66.19%	61.87%	48.92%	41.01%	53.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	25/08/09	27/05/09	24/02/09	25/11/08	26/08/08	-
Price	6.18	6.23	5.88	5.55	4.10	3.38	5.45	-
P/RPS	6.19	6.87	6.97	7.88	2.99	2.17	3.46	47.21%
YoY %	-9.90%	-1.43%	-11.55%	163.55%	37.79%	-37.28%	-	-
Horiz. %	178.90%	198.55%	201.45%	227.75%	86.42%	62.72%	100.00%	-
P/EPS	19.86	22.49	23.19	28.49	8.31	5.70	8.99	69.37%
YoY %	-11.69%	-3.02%	-18.60%	242.84%	45.79%	-36.60%	-	-
Horiz. %	220.91%	250.17%	257.95%	316.91%	92.44%	63.40%	100.00%	-
EY	5.04	4.45	4.31	3.51	12.04	17.55	11.13	-40.94%
YoY %	13.26%	3.25%	22.79%	-70.85%	-31.40%	57.68%	-	-
Horiz. %	45.28%	39.98%	38.72%	31.54%	108.18%	157.68%	100.00%	-
DY	1.46	0.80	1.28	0.00	2.44	1.97	1.83	-13.94%
YoY %	82.50%	-37.50%	0.00%	0.00%	23.86%	7.65%	-	-
Horiz. %	79.78%	43.72%	69.95%	0.00%	133.33%	107.65%	100.00%	-
P/NAPS	1.84	1.91	1.84	1.76	1.32	1.10	1.85	-0.35%
YoY %	-3.66%	3.80%	4.55%	33.33%	20.00%	-40.54%	-	-
Horiz. %	99.46%	103.24%	99.46%	95.14%	71.35%	59.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos