[GENM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	8,327,537	8,276,552	8,172,916	7,447,976	7,892,865	7,955,145	8,046,566	2.30%
YoY %	0.62%	1.27%	9.73%	-5.64%	-0.78%	-1.14%	-	-
Horiz. %	103.49%	102.86%	101.57%	92.56%	98.09%	98.86%	100.00%	-
PBT	1,766,493	1,771,257	1,925,592	1,571,312	1,817,230	1,731,012	2,034,088	-8.95%
YoY %	-0.27%	-8.01%	22.55%	-13.53%	4.98%	-14.90%	-	-
Horiz. %	86.84%	87.08%	94.67%	77.25%	89.34%	85.10%	100.00%	-
Tax	-182,442	-181,685	-176,092	99,556	-414,729	-455,264	-501,160	-48.92%
YoY %	-0.42%	-3.18%	-276.88%	124.01%	8.90%	9.16%	-	-
Horiz. %	36.40%	36.25%	35.14%	-19.87%	82.75%	90.84%	100.00%	-
NP	1,584,051	1,589,572	1,749,500	1,670,868	1,402,501	1,275,748	1,532,928	2.20%
YoY %	-0.35%	-9.14%	4.71%	19.13%	9.94%	-16.78%	-	-
Horiz. %	103.33%	103.70%	114.13%	109.00%	91.49%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,602,995	1,603,306	1,759,726	1,677,828	1,402,501	1,275,748	1,532,928	3.01%
YoY %	-0.02%	-8.89%	4.88%	19.63%	9.94%	-16.78%	-	-
Horiz. %	104.57%	104.59%	114.80%	109.45%	91.49%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.33%	10.26%	9.14%	-6.34%	22.82%	26.30%	24.64%	-
YoY %	0.68%	12.25%	244.16%	-127.78%	-13.23%	6.74%	-	-
Horiz. %	41.92%	41.64%	37.09%	-25.73%	92.61%	106.74%	100.00%	-
Total Cost	6,743,486	6,686,980	6,423,416	5,777,108	6,490,364	6,679,397	6,513,638	2.33%
YoY %	0.85%	4.10%	11.19%	-10.99%	-2.83%	2.54%	-	-
Horiz. %	103.53%	102.66%	98.61%	88.69%	99.64%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,485,408	14,520,512	14,579,289	14,019,740	13,146,675	12,576,202	12,802,724	13.48%
YoY %	6.65%	-0.40%	3.99%	6.64%	4.54%	-1.77%	-	-
Horiz. %	120.95%	113.42%	113.88%	109.51%	102.69%	98.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	465,129	325,198	487,867	-	498,667	287,024	430,534	5.27%
YoY %	43.03%	-33.34%	0.00%	-	73.74%	-33.33%	-	-
Horiz. %	108.04%	75.53%	113.32%	-	115.83%	66.67%	100.00%	-
Div Payout %	29.02%	20.28%	27.72%	-	35.56%	22.50%	28.09%	-
YoY %	43.10%	-26.84%	0.00%	-	58.04%	-19.90%	-	-
Horiz. %	103.31%	72.20%	98.68%	-	126.59%	80.10%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	15,485,408	14,520,512	14,579,289	14,019,740	13,146,675	12,576,202	12,802,724	13.48%
YoY %	6.65%	-0.40%	3.99%	6.64%	4.54%	-1.77%	-	-
Horiz. %	120.95%	113.42%	113.88%	109.51%	102.69%	98.23%	100.00%	-
NOSH	5,672,310	5,672,075	5,672,875	5,676,008	5,666,670	5,664,955	5,664,922	0.08%
YoY %	0.00%	-0.01%	-0.06%	0.16%	0.03%	0.00%	-	-
Horiz. %	100.13%	100.13%	100.14%	100.20%	100.03%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	19.02%	19.21%	21.41%	22.43%	17.77%	16.04%	19.05%	-
YoY %	-0.99%	-10.28%	-4.55%	26.22%	10.79%	-15.80%	-	-
Horiz. %	99.84%	100.84%	112.39%	117.74%	93.28%	84.20%	100.00%	-
ROE	10.35%	11.04%	12.07%	11.97%	10.67%	10.14%	11.97%	-
YoY %	-6.25%	-8.53%	0.84%	12.18%	5.23%	-15.29%	-	-
Horiz. %	86.47%	92.23%	100.84%	100.00%	89.14%	84.71%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	146.81	145.92	144.07	131.22	139.29	140.43	142.04	2.22%
YoY %	0.61%	1.28%	9.79%	-5.79%	-0.81%	-1.13%	-	-
Horiz. %	103.36%	102.73%	101.43%	92.38%	98.06%	98.87%	100.00%	-
EPS	28.26	28.27	31.02	29.56	24.75	22.52	27.06	2.92%
YoY %	-0.04%	-8.87%	4.94%	19.43%	9.90%	-16.78%	-	-
Horiz. %	104.43%	104.47%	114.63%	109.24%	91.46%	83.22%	100.00%	-
DPS	8.20	5.73	8.60	0.00	8.80	5.07	7.60	5.18%
YoY %	43.11%	-33.37%	0.00%	0.00%	73.57%	-33.29%	-	-
Horiz. %	107.89%	75.39%	113.16%	0.00%	115.79%	66.71%	100.00%	-
NAPS	2.73	2.56	2.57	2.47	2.32	2.22	2.26	13.38%
YoY %	6.64%	-0.39%	4.05%	6.47%	4.50%	-1.77%	-	-
Horiz. %	120.80%	113.27%	113.72%	109.29%	102.65%	98.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 5,676,008
RPS	146.90	146.00	144.17	131.38	139.23	140.33	141.94	2.30%
YoY %	0.62%	1.27%	9.74%	-5.64%	-0.78%	-1.13%	-	-
Horiz. %	103.49%	102.86%	101.57%	92.56%	98.09%	98.87%	100.00%	-
EPS	28.28	28.28	31.04	29.60	24.74	22.50	27.04	3.02%
YoY %	0.00%	-8.89%	4.86%	19.64%	9.96%	-16.79%	-	-
Horiz. %	104.59%	104.59%	114.79%	109.47%	91.49%	83.21%	100.00%	-
DPS	8.20	5.74	8.61	0.00	8.80	5.06	7.59	5.27%
YoY %	42.86%	-33.33%	0.00%	0.00%	73.91%	-33.33%	-	-
Horiz. %	108.04%	75.63%	113.44%	0.00%	115.94%	66.67%	100.00%	-
NAPS	2.7316	2.5614	2.5718	2.4731	2.3191	2.2184	2.2584	13.48%
YoY %	6.64%	-0.40%	3.99%	6.64%	4.54%	-1.77%	-	-
Horiz. %	120.95%	113.42%	113.88%	109.51%	102.69%	98.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.38	4.22	3.89	3.62	3.55	3.50	3.60	-
P/RPS	2.98	2.89	2.70	2.76	2.55	2.49	2.53	11.49%
YoY %	3.11%	7.04%	-2.17%	8.24%	2.41%	-1.58%	-	-
Horiz. %	117.79%	114.23%	106.72%	109.09%	100.79%	98.42%	100.00%	-
P/EPS	15.50	14.93	12.54	12.25	14.34	15.54	13.30	10.71%
YoY %	3.82%	19.06%	2.37%	-14.57%	-7.72%	16.84%	-	-
Horiz. %	116.54%	112.26%	94.29%	92.11%	107.82%	116.84%	100.00%	-
EY	6.45	6.70	7.97	8.17	6.97	6.43	7.52	-9.70%
YoY %	-3.73%	-15.93%	-2.45%	17.22%	8.40%	-14.49%	-	-
Horiz. %	85.77%	89.10%	105.98%	108.64%	92.69%	85.51%	100.00%	-
DY	1.87	1.36	2.21	0.00	2.48	1.45	2.11	-7.71%
YoY %	37.50%	-38.46%	0.00%	0.00%	71.03%	-31.28%	-	-
Horiz. %	88.63%	64.45%	104.74%	0.00%	117.54%	68.72%	100.00%	-
P/NAPS	1.60	1.65	1.51	1.47	1.53	1.58	1.59	0.41%
YoY %	-3.03%	9.27%	2.72%	-3.92%	-3.16%	-0.63%	-	-
Horiz. %	100.63%	103.77%	94.97%	92.45%	96.23%	99.37%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	28/11/13	29/08/13	30/05/13	28/02/13	29/11/12	29/08/12	-
Price	4.31	4.28	4.04	3.90	3.70	3.50	3.30	-
P/RPS	2.94	2.93	2.80	2.97	2.66	2.49	2.32	17.05%
YoY %	0.34%	4.64%	-5.72%	11.65%	6.83%	7.33%	-	-
Horiz. %	126.72%	126.29%	120.69%	128.02%	114.66%	107.33%	100.00%	-
P/EPS	15.25	15.14	13.02	13.19	14.95	15.54	12.20	15.99%
YoY %	0.73%	16.28%	-1.29%	-11.77%	-3.80%	27.38%	-	-
Horiz. %	125.00%	124.10%	106.72%	108.11%	122.54%	127.38%	100.00%	-
EY	6.56	6.60	7.68	7.58	6.69	6.43	8.20	-13.78%
YoY %	-0.61%	-14.06%	1.32%	13.30%	4.04%	-21.59%	-	-
Horiz. %	80.00%	80.49%	93.66%	92.44%	81.59%	78.41%	100.00%	-
DY	1.90	1.34	2.13	0.00	2.38	1.45	2.30	-11.92%
YoY %	41.79%	-37.09%	0.00%	0.00%	64.14%	-36.96%	-	-
Horiz. %	82.61%	58.26%	92.61%	0.00%	103.48%	63.04%	100.00%	-
P/NAPS	1.58	1.67	1.57	1.58	1.59	1.58	1.46	5.39%
YoY %	-5.39%	6.37%	-0.63%	-0.63%	0.63%	8.22%	-	-
Horiz. %	108.22%	114.38%	107.53%	108.22%	108.90%	108.22%	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