[GENM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	7,802,320	5,333,103	5,032,770	5,143,324	5,380,680	4,991,765	4,954,946	35.38%
YoY %	46.30%	5.97%	-2.15%	-4.41%	7.79%	0.74%	-	-
Horiz. %	157.47%	107.63%	101.57%	103.80%	108.59%	100.74%	100.00%	-
PBT	2,213,952	1,731,452	1,637,645	1,623,944	1,591,368	1,764,593	1,726,944	18.02%
YoY %	27.87%	5.73%	0.84%	2.05%	-9.82%	2.18%	-	-
Horiz. %	128.20%	100.26%	94.83%	94.04%	92.15%	102.18%	100.00%	-
Tax	-543,160	-455,112	-418,692	-468,348	-502,320	-441,310	-440,188	15.05%
YoY %	-19.35%	-8.70%	10.60%	6.76%	-13.82%	-0.25%	-	-
Horiz. %	123.39%	103.39%	95.12%	106.40%	114.11%	100.25%	100.00%	-
NP	1,670,792	1,276,340	1,218,953	1,155,596	1,089,048	1,323,283	1,286,756	19.03%
YoY %	30.90%	4.71%	5.48%	6.11%	-17.70%	2.84%	-	-
Horiz. %	129.85%	99.19%	94.73%	89.81%	84.64%	102.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,670,792	1,276,596	1,219,294	1,156,108	1,089,456	1,323,701	1,287,174	19.01%
YoY %	30.88%	4.70%	5.47%	6.12%	-17.70%	2.84%	-	-
Horiz. %	129.80%	99.18%	94.73%	89.82%	84.64%	102.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	26.28%	25.57%	28.84%	31.57%	25.01%	25.49%	-
YoY %	-6.66%	2.78%	-11.34%	-8.65%	26.23%	-1.88%	-	-
Horiz. %	96.23%	103.10%	100.31%	113.14%	123.85%	98.12%	100.00%	-
Total Cost	6,131,528	4,056,763	3,813,817	3,987,728	4,291,632	3,668,482	3,668,190	40.89%
YoY %	51.14%	6.37%	-4.36%	-7.08%	16.99%	0.01%	-	-
Horiz. %	167.15%	110.59%	103.97%	108.71%	117.00%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,675,140	11,662,306	11,160,419	10,090,291	10,085,444	10,164,744	9,830,997	12.15%
YoY %	0.11%	4.50%	10.61%	0.05%	-0.78%	3.39%	-	-
Horiz. %	118.76%	118.63%	113.52%	102.64%	102.59%	103.39%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	455,114	273,316	410,452	-	416,868	228,627	-
YoY %	-	66.52%	-33.41%	0.00%	-	82.34%	-	-
Horiz. %	-	199.06%	119.55%	179.53%	-	182.34%	100.00%	-
Div Payout %	-	35.65%	22.42%	35.50%	-	31.49%	17.76%	-
YoY %	-	59.01%	-36.85%	0.00%	-	77.31%	-	-
Horiz. %	-	200.73%	126.24%	199.89%	-	177.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	11,675,140	11,662,306	11,160,419	10,090,291	10,085,444	10,164,744	9,830,997	12.15%
YoY %	0.11%	4.50%	10.61%	0.05%	-0.78%	3.39%	-	-
Horiz. %	118.76%	118.63%	113.52%	102.64%	102.59%	103.39%	100.00%	-
NOSH	5,667,544	5,688,930	5,694,091	5,700,729	5,697,991	5,710,530	5,715,696	-0.56%
YoY %	-0.38%	-0.09%	-0.12%	0.05%	-0.22%	-0.09%	-	-
Horiz. %	99.16%	99.53%	99.62%	99.74%	99.69%	99.91%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	21.41%	23.93%	24.22%	22.47%	20.24%	26.51%	25.97%	-
YoY %	-10.53%	-1.20%	7.79%	11.02%	-23.65%	2.08%	-	-
Horiz. %	82.44%	92.14%	93.26%	86.52%	77.94%	102.08%	100.00%	-
ROE	14.31%	10.95%	10.93%	11.46%	10.80%	13.02%	13.09%	-
YoY %	30.68%	0.18%	-4.62%	6.11%	-17.05%	-0.53%	-	-
Horiz. %	109.32%	83.65%	83.50%	87.55%	82.51%	99.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	137.67	93.75	88.39	90.22	94.43	87.41	86.69	36.15%
YoY %	46.85%	6.06%	-2.03%	-4.46%	8.03%	0.83%	-	-
Horiz. %	158.81%	108.14%	101.96%	104.07%	108.93%	100.83%	100.00%	-
EPS	29.48	22.44	21.41	20.28	19.12	23.18	22.52	19.68%
YoY %	31.37%	4.81%	5.57%	6.07%	-17.52%	2.93%	-	-
Horiz. %	130.91%	99.64%	95.07%	90.05%	84.90%	102.93%	100.00%	-
DPS	0.00	8.00	4.80	7.20	0.00	7.30	4.00	-
YoY %	0.00%	66.67%	-33.33%	0.00%	0.00%	82.50%	-	-
Horiz. %	0.00%	200.00%	120.00%	180.00%	0.00%	182.50%	100.00%	-
NAPS	2.06	2.05	1.96	1.77	1.77	1.78	1.72	12.79%
YoY %	0.49%	4.59%	10.73%	0.00%	-0.56%	3.49%	-	-
Horiz. %	119.77%	119.19%	113.95%	102.91%	102.91%	103.49%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,703,171
RPS	137.63	94.08	88.78	90.73	94.92	88.05	87.41	35.38%
YoY %	46.29%	5.97%	-2.15%	-4.41%	7.80%	0.73%	-	-
Horiz. %	157.45%	107.63%	101.57%	103.80%	108.59%	100.73%	100.00%	-
EPS	29.47	22.52	21.51	20.39	19.22	23.35	22.71	18.99%
YoY %	30.86%	4.70%	5.49%	6.09%	-17.69%	2.82%	-	-
Horiz. %	129.77%	99.16%	94.72%	89.78%	84.63%	102.82%	100.00%	-
DPS	0.00	8.03	4.82	7.24	0.00	7.35	4.03	-
YoY %	0.00%	66.60%	-33.43%	0.00%	0.00%	82.38%	-	-
Horiz. %	0.00%	199.26%	119.60%	179.65%	0.00%	182.38%	100.00%	-
NAPS	2.0595	2.0572	1.9687	1.7799	1.7791	1.7931	1.7342	12.15%
YoY %	0.11%	4.50%	10.61%	0.04%	-0.78%	3.40%	-	-
Horiz. %	118.76%	118.63%	113.52%	102.64%	102.59%	103.40%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	3.68	3.39	3.39	2.73	2.87	2.81	2.74	-
P/RPS	2.67	3.62	3.84	3.03	3.04	3.21	3.16	-10.63%
YoY %	-26.24%	-5.73%	26.73%	-0.33%	-5.30%	1.58%	-	-
Horiz. %	84.49%	114.56%	121.52%	95.89%	96.20%	101.58%	100.00%	-
P/EPS	12.48	15.11	15.83	13.46	15.01	12.12	12.17	1.69%
YoY %	-17.41%	-4.55%	17.61%	-10.33%	23.84%	-0.41%	-	-
Horiz. %	102.55%	124.16%	130.07%	110.60%	123.34%	99.59%	100.00%	-
EY	8.01	6.62	6.32	7.43	6.66	8.25	8.22	-1.71%
YoY %	21.00%	4.75%	-14.94%	11.56%	-19.27%	0.36%	-	-
Horiz. %	97.45%	80.54%	76.89%	90.39%	81.02%	100.36%	100.00%	-
DY	0.00	2.36	1.42	2.64	0.00	2.60	1.46	-
YoY %	0.00%	66.20%	-46.21%	0.00%	0.00%	78.08%	-	-
Horiz. %	0.00%	161.64%	97.26%	180.82%	0.00%	178.08%	100.00%	-
P/NAPS	1.79	1.65	1.73	1.54	1.62	1.58	1.59	8.22%
YoY %	8.48%	-4.62%	12.34%	-4.94%	2.53%	-0.63%	-	-
Horiz. %	112.58%	103.77%	108.81%	96.86%	101.89%	99.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	23/02/11	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	-
Price	3.52	3.31	3.38	2.99	2.65	2.72	2.87	-
P/RPS	2.56	3.53	3.82	3.31	2.81	3.11	3.31	-15.75%
YoY %	-27.48%	-7.59%	15.41%	17.79%	-9.65%	-6.04%	-	-
Horiz. %	77.34%	106.65%	115.41%	100.00%	84.89%	93.96%	100.00%	-
P/EPS	11.94	14.75	15.78	14.74	13.86	11.73	12.74	-4.23%
YoY %	-19.05%	-6.53%	7.06%	6.35%	18.16%	-7.93%	-	-
Horiz. %	93.72%	115.78%	123.86%	115.70%	108.79%	92.07%	100.00%	-
EY	8.38	6.78	6.34	6.78	7.22	8.52	7.85	4.45%
YoY %	23.60%	6.94%	-6.49%	-6.09%	-15.26%	8.54%	-	-
Horiz. %	106.75%	86.37%	80.76%	86.37%	91.97%	108.54%	100.00%	-
DY	0.00	2.42	1.42	2.41	0.00	2.68	1.39	-
YoY %	0.00%	70.42%	-41.08%	0.00%	0.00%	92.81%	-	-
Horiz. %	0.00%	174.10%	102.16%	173.38%	0.00%	192.81%	100.00%	-
P/NAPS	1.71	1.61	1.72	1.69	1.50	1.53	1.67	1.59%
YoY %	6.21%	-6.40%	1.78%	12.67%	-1.96%	-8.38%	-	-
Horiz. %	102.40%	96.41%	102.99%	101.20%	89.82%	91.62%	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