[GENM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	4,712,212	4,886,703	4,743,468	4,665,384	4,367,692	4,352,333	4,281,485	6.59%
YoY %	-3.57%	3.02%	1.67%	6.82%	0.35%	1.65%	-	-
Horiz. %	110.06%	114.14%	110.79%	108.97%	102.01%	101.65%	100.00%	-
PBT	1,542,728	1,127,010	1,828,674	1,813,436	1,581,572	1,912,059	1,973,726	-15.13%
YoY %	36.89%	-38.37%	0.84%	14.66%	-17.28%	-3.12%	-	-
Horiz. %	78.16%	57.10%	92.65%	91.88%	80.13%	96.88%	100.00%	-
Tax	-441,348	-493,024	-466,104	-450,566	-392,520	-356,800	-358,706	14.80%
YoY %	10.48%	-5.78%	-3.45%	-14.79%	-10.01%	0.53%	-	-
Horiz. %	123.04%	137.45%	129.94%	125.61%	109.43%	99.47%	100.00%	-
NP	1,101,380	633,986	1,362,570	1,362,870	1,189,052	1,555,259	1,615,020	-22.50%
YoY %	73.72%	-53.47%	-0.02%	14.62%	-23.55%	-3.70%	-	-
Horiz. %	68.20%	39.26%	84.37%	84.39%	73.62%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,101,776	634,389	1,362,976	1,363,284	1,189,444	1,555,654	1,615,413	-22.49%
YoY %	73.68%	-53.46%	-0.02%	14.62%	-23.54%	-3.70%	-	-
Horiz. %	68.20%	39.27%	84.37%	84.39%	73.63%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.61%	43.75%	25.49%	24.85%	24.82%	18.66%	18.17%	-
YoY %	-34.61%	71.64%	2.58%	0.12%	33.01%	2.70%	-	-
Horiz. %	157.46%	240.78%	140.29%	136.76%	136.60%	102.70%	100.00%	-
Total Cost	3,610,832	4,252,717	3,380,897	3,302,514	3,178,640	2,797,074	2,666,465	22.37%
YoY %	-15.09%	25.79%	2.37%	3.90%	13.64%	4.90%	-	-
Horiz. %	135.42%	159.49%	126.79%	123.85%	119.21%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	1.68%
YoY %	4.66%	3.68%	-1.38%	1.63%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.82%	94.29%	95.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	401,512	229,199	343,685	-	367,638	217,299	-
YoY %	-	75.18%	-33.31%	0.00%	-	69.19%	-	-
Horiz. %	-	184.77%	105.48%	158.16%	-	169.19%	100.00%	-
Div Payout %	-	63.29%	16.82%	25.21%	-	23.63%	13.45%	-
YoY %	-	276.28%	-33.28%	0.00%	-	75.69%	-	-
Horiz. %	-	470.56%	125.06%	187.43%	-	175.69%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	1.68%
YoY %	4.66%	3.68%	-1.38%	1.63%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.82%	94.29%	95.58%	100.00%	-
NOSH	5,726,486	5,735,885	5,729,999	5,728,084	5,842,062	5,673,428	5,658,850	0.79%
YoY %	-0.16%	0.10%	0.03%	-1.95%	2.97%	0.26%	-	-
Horiz. %	101.20%	101.36%	101.26%	101.22%	103.24%	100.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	23.37%	12.97%	28.73%	29.21%	27.22%	35.73%	37.72%	-
YoY %	80.19%	-54.86%	-1.64%	7.31%	-23.82%	-5.28%	-	-
Horiz. %	61.96%	34.38%	76.17%	77.44%	72.16%	94.72%	100.00%	-
ROE	12.66%	7.63%	16.99%	16.76%	14.86%	19.17%	19.03%	-
YoY %	65.92%	-55.09%	1.37%	12.79%	-22.48%	0.74%	-	-
Horiz. %	66.53%	40.09%	89.28%	88.07%	78.09%	100.74%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	82.29	85.20	82.78	81.45	74.76	76.71	75.66	5.75%
YoY %	-3.42%	2.92%	1.63%	8.95%	-2.54%	1.39%	-	-
Horiz. %	108.76%	112.61%	109.41%	107.65%	98.81%	101.39%	100.00%	-
EPS	19.24	11.06	23.79	23.80	20.36	27.42	28.55	-23.11%
YoY %	73.96%	-53.51%	-0.04%	16.90%	-25.75%	-3.96%	-	-
Horiz. %	67.39%	38.74%	83.33%	83.36%	71.31%	96.04%	100.00%	-
DPS	0.00	7.00	4.00	6.00	0.00	6.48	3.84	-
YoY %	0.00%	75.00%	-33.33%	0.00%	0.00%	68.75%	-	-
Horiz. %	0.00%	182.29%	104.17%	156.25%	0.00%	168.75%	100.00%	-
NAPS	1.52	1.45	1.40	1.42	1.37	1.43	1.50	0.88%
YoY %	4.83%	3.57%	-1.41%	3.65%	-4.20%	-4.67%	-	-
Horiz. %	101.33%	96.67%	93.33%	94.67%	91.33%	95.33%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,744,110
RPS	79.36	82.29	79.88	78.57	73.55	73.30	72.10	6.59%
YoY %	-3.56%	3.02%	1.67%	6.83%	0.34%	1.66%	-	-
Horiz. %	110.07%	114.13%	110.79%	108.97%	102.01%	101.66%	100.00%	-
EPS	18.55	10.68	22.95	22.96	20.03	26.20	27.20	-22.50%
YoY %	73.69%	-53.46%	-0.04%	14.63%	-23.55%	-3.68%	-	-
Horiz. %	68.20%	39.26%	84.38%	84.41%	73.64%	96.32%	100.00%	-
DPS	0.00	6.76	3.86	5.79	0.00	6.19	3.66	-
YoY %	0.00%	75.13%	-33.33%	0.00%	0.00%	69.13%	-	-
Horiz. %	0.00%	184.70%	105.46%	158.20%	0.00%	169.13%	100.00%	-
NAPS	1.4658	1.4006	1.351	1.3698	1.3479	1.3663	1.4295	1.68%
YoY %	4.66%	3.67%	-1.37%	1.62%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.82%	94.29%	95.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.14	2.26	2.54	2.60	3.44	3.88	3.92	-
P/RPS	2.60	2.65	3.07	3.19	4.60	5.06	5.18	-36.81%
YoY %	-1.89%	-13.68%	-3.76%	-30.65%	-9.09%	-2.32%	-	-
Horiz. %	50.19%	51.16%	59.27%	61.58%	88.80%	97.68%	100.00%	-
P/EPS	11.12	20.43	10.68	10.92	16.90	14.15	13.73	-13.10%
YoY %	-45.57%	91.29%	-2.20%	-35.38%	19.43%	3.06%	-	-
Horiz. %	80.99%	148.80%	77.79%	79.53%	123.09%	103.06%	100.00%	-
EY	8.99	4.89	9.36	9.15	5.92	7.07	7.28	15.08%
YoY %	83.84%	-47.76%	2.30%	54.56%	-16.27%	-2.88%	-	-
Horiz. %	123.49%	67.17%	128.57%	125.69%	81.32%	97.12%	100.00%	-
DY	0.00	3.10	1.57	2.31	0.00	1.67	0.98	-
YoY %	0.00%	97.45%	-32.03%	0.00%	0.00%	70.41%	-	-
Horiz. %	0.00%	316.33%	160.20%	235.71%	0.00%	170.41%	100.00%	-
P/NAPS	1.41	1.56	1.81	1.83	2.51	2.71	2.61	-33.64%
YoY %	-9.62%	-13.81%	-1.09%	-27.09%	-7.38%	3.83%	-	-
Horiz. %	54.02%	59.77%	69.35%	70.11%	96.17%	103.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	22/11/07	-
Price	2.68	2.24	2.65	2.53	3.20	3.80	3.60	-
P/RPS	3.26	2.63	3.20	3.11	4.28	4.95	4.76	-22.28%
YoY %	23.95%	-17.81%	2.89%	-27.34%	-13.54%	3.99%	-	-
Horiz. %	68.49%	55.25%	67.23%	65.34%	89.92%	103.99%	100.00%	-
P/EPS	13.93	20.25	11.14	10.63	15.72	13.86	12.61	6.85%
YoY %	-31.21%	81.78%	4.80%	-32.38%	13.42%	9.91%	-	-
Horiz. %	110.47%	160.59%	88.34%	84.30%	124.66%	109.91%	100.00%	-
EY	7.18	4.94	8.98	9.41	6.36	7.22	7.93	-6.40%
YoY %	45.34%	-44.99%	-4.57%	47.96%	-11.91%	-8.95%	-	-
Horiz. %	90.54%	62.30%	113.24%	118.66%	80.20%	91.05%	100.00%	-
DY	0.00	3.13	1.51	2.37	0.00	1.71	1.07	-
YoY %	0.00%	107.28%	-36.29%	0.00%	0.00%	59.81%	-	-
Horiz. %	0.00%	292.52%	141.12%	221.50%	0.00%	159.81%	100.00%	-
P/NAPS	1.76	1.54	1.89	1.78	2.34	2.66	2.40	-18.66%
YoY %	14.29%	-18.52%	6.18%	-23.93%	-12.03%	10.83%	-	-
Horiz. %	73.33%	64.17%	78.75%	74.17%	97.50%	110.83%	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