[GENP] QoQ Cumulative 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
Cumulative Result
Revenue	271,116	988,583	691,878	442,759	211,951	755,567	515,002	-34.82%
YoY %	-72.58%	42.88%	56.27%	108.90%	-71.95%	46.71%	-	-
Horiz. %	52.64%	191.96%	134.34%	85.97%	41.16%	146.71%	100.00%	-
PBT	132,083	439,739	300,208	190,361	94,775	301,934	205,718	-25.59%
YoY %	-69.96%	46.48%	57.70%	100.86%	-68.61%	46.77%	-	-
Horiz. %	64.21%	213.76%	145.93%	92.53%	46.07%	146.77%	100.00%	-
Tax	-37,271	-115,532	-79,291	-49,800	-24,703	-63,964	-46,721	-13.99%
YoY %	67.74%	-45.71%	-59.22%	-101.59%	61.38%	-36.91%	-	-
Horiz. %	79.77%	247.28%	169.71%	106.59%	52.87%	136.91%	100.00%	-
NP	94,812	324,207	220,917	140,561	70,072	237,970	158,997	-29.17%
YoY %	-70.76%	46.76%	57.17%	100.60%	-70.55%	49.67%	-	-
Horiz. %	59.63%	203.91%	138.94%	88.40%	44.07%	149.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,329	324,210	221,443	140,634	69,250	235,661	157,308	-28.91%
YoY %	-70.90%	46.41%	57.46%	103.08%	-70.61%	49.81%	-	-
Horiz. %	59.96%	206.10%	140.77%	89.40%	44.02%	149.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	26.27%	26.41%	26.16%	26.06%	21.18%	22.71%	-
YoY %	7.42%	-0.53%	0.96%	0.38%	23.04%	-6.74%	-	-
Horiz. %	124.26%	115.68%	116.29%	115.19%	114.75%	93.26%	100.00%	-
Total Cost	176,304	664,376	470,961	302,198	141,879	517,597	356,005	-37.43%
YoY %	-73.46%	41.07%	55.85%	113.00%	-72.59%	45.39%	-	-
Horiz. %	49.52%	186.62%	132.29%	84.89%	39.85%	145.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,944,461	2,866,028	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	12.50%
YoY %	2.74%	3.82%	1.71%	3.83%	2.73%	3.10%	-	-
Horiz. %	119.31%	116.13%	111.86%	109.98%	105.92%	103.10%	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	-	94,776	30,334	30,325	-	68,153	28,388	-
YoY %	-	212.44%	0.03%	0.00%	-	140.08%	-	-
Horiz. %	-	333.86%	106.86%	106.82%	-	240.08%	100.00%	-
Div Payout %	-	29.23%	13.70%	21.56%	-	28.92%	18.05%	-
YoY %	-	113.36%	-36.46%	0.00%	-	60.22%	-	-
Horiz. %	-	161.94%	75.90%	119.45%	-	160.22%	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	2,944,461	2,866,028	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	12.50%
YoY %	2.74%	3.82%	1.71%	3.83%	2.73%	3.10%	-	-
Horiz. %	119.31%	116.13%	111.86%	109.98%	105.92%	103.10%	100.00%	-
NOSH	758,881	758,208	758,366	758,134	757,658	757,265	757,016	0.16%
YoY %	0.09%	-0.02%	0.03%	0.06%	0.05%	0.03%	-	-
Horiz. %	100.25%	100.16%	100.18%	100.15%	100.08%	100.03%	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	34.97%	32.80%	31.93%	31.75%	33.06%	31.50%	30.87%	-
YoY %	6.62%	2.72%	0.57%	-3.96%	4.95%	2.04%	-	-
Horiz. %	113.28%	106.25%	103.43%	102.85%	107.09%	102.04%	100.00%	-
ROE	3.20%	11.31%	8.02%	5.18%	2.65%	9.26%	6.37%	-
YoY %	-71.71%	41.02%	54.83%	95.47%	-71.38%	45.37%	-	-
Horiz. %	50.24%	177.55%	125.90%	81.32%	41.60%	145.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	35.73	130.38	91.23	58.40	27.97	99.78	68.03	-34.92%
YoY %	-72.60%	42.91%	56.22%	108.80%	-71.97%	46.67%	-	-
Horiz. %	52.52%	191.65%	134.10%	85.84%	41.11%	146.67%	100.00%	-
EPS	12.43	42.76	29.20	18.55	9.14	31.12	20.78	-29.02%
YoY %	-70.93%	46.44%	57.41%	102.95%	-70.63%	49.76%	-	-
Horiz. %	59.82%	205.77%	140.52%	89.27%	43.98%	149.76%	100.00%	-
DPS	0.00	12.50	4.00	4.00	0.00	9.00	3.75	-
YoY %	0.00%	212.50%	0.00%	0.00%	0.00%	140.00%	-	-
Horiz. %	0.00%	333.33%	106.67%	106.67%	0.00%	240.00%	100.00%	-
NAPS	3.88	3.78	3.64	3.58	3.45	3.36	3.26	12.31%
YoY %	2.65%	3.85%	1.68%	3.77%	2.68%	3.07%	-	-
Horiz. %	119.02%	115.95%	111.66%	109.82%	105.83%	103.07%	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 - 758,597
RPS	30.21	110.17	77.10	49.34	23.62	84.20	57.39	-34.83%
YoY %	-72.58%	42.89%	56.26%	108.89%	-71.95%	46.72%	-	-
Horiz. %	52.64%	191.97%	134.34%	85.97%	41.16%	146.72%	100.00%	-
EPS	10.51	36.13	24.68	15.67	7.72	26.26	17.53	-28.92%
YoY %	-70.91%	46.39%	57.50%	102.98%	-70.60%	49.80%	-	-
Horiz. %	59.95%	206.10%	140.79%	89.39%	44.04%	149.80%	100.00%	-
DPS	0.00	10.56	3.38	3.38	0.00	7.59	3.16	-
YoY %	0.00%	212.43%	0.00%	0.00%	0.00%	140.19%	-	-
Horiz. %	0.00%	334.18%	106.96%	106.96%	0.00%	240.19%	100.00%	-
NAPS	3.2813	3.1939	3.0762	3.0246	2.9129	2.8354	2.7502	12.50%
YoY %	2.74%	3.83%	1.71%	3.83%	2.73%	3.10%	-	-
Horiz. %	119.31%	116.13%	111.85%	109.98%	105.92%	103.10%	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	8.00	8.80	7.72	6.67	6.95	6.24	6.00	-
P/RPS	22.39	6.75	8.46	11.42	24.84	6.25	8.82	86.19%
YoY %	231.70%	-20.21%	-25.92%	-54.03%	297.44%	-29.14%	-	-
Horiz. %	253.85%	76.53%	95.92%	129.48%	281.63%	70.86%	100.00%	-
P/EPS	64.36	20.58	26.44	35.96	76.04	20.05	28.87	70.73%
YoY %	212.73%	-22.16%	-26.47%	-52.71%	279.25%	-30.55%	-	-
Horiz. %	222.93%	71.29%	91.58%	124.56%	263.39%	69.45%	100.00%	-
EY	1.55	4.86	3.78	2.78	1.32	4.99	3.46	-41.48%
YoY %	-68.11%	28.57%	35.97%	110.61%	-73.55%	44.22%	-	-
Horiz. %	44.80%	140.46%	109.25%	80.35%	38.15%	144.22%	100.00%	-
DY	0.00	1.42	0.52	0.60	0.00	1.44	0.63	-
YoY %	0.00%	173.08%	-13.33%	0.00%	0.00%	128.57%	-	-
Horiz. %	0.00%	225.40%	82.54%	95.24%	0.00%	228.57%	100.00%	-
P/NAPS	2.06	2.33	2.12	1.86	2.01	1.86	1.84	7.82%
YoY %	-11.59%	9.91%	13.98%	-7.46%	8.06%	1.09%	-	-
Horiz. %	111.96%	126.63%	115.22%	101.09%	109.24%	101.09%	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	25/05/11	22/02/11	24/11/10	25/08/10	26/05/10	24/02/10	24/11/09	-
Price	7.95	7.97	8.81	7.22	6.65	6.18	6.23	-
P/RPS	22.25	6.11	9.66	12.36	23.77	6.19	9.16	80.79%
YoY %	264.16%	-36.75%	-21.84%	-48.00%	284.01%	-32.42%	-	-
Horiz. %	242.90%	66.70%	105.46%	134.93%	259.50%	67.58%	100.00%	-
P/EPS	63.96	18.64	30.17	38.92	72.76	19.86	29.98	65.80%
YoY %	243.13%	-38.22%	-22.48%	-46.51%	266.36%	-33.76%	-	-
Horiz. %	213.34%	62.17%	100.63%	129.82%	242.70%	66.24%	100.00%	-
EY	1.56	5.37	3.31	2.57	1.37	5.04	3.34	-39.82%
YoY %	-70.95%	62.24%	28.79%	87.59%	-72.82%	50.90%	-	-
Horiz. %	46.71%	160.78%	99.10%	76.95%	41.02%	150.90%	100.00%	-
DY	0.00	1.57	0.45	0.55	0.00	1.46	0.60	-
YoY %	0.00%	248.89%	-18.18%	0.00%	0.00%	143.33%	-	-
Horiz. %	0.00%	261.67%	75.00%	91.67%	0.00%	243.33%	100.00%	-
P/NAPS	2.05	2.11	2.42	2.02	1.93	1.84	1.91	4.83%
YoY %	-2.84%	-12.81%	19.80%	4.66%	4.89%	-3.66%	-	-
Horiz. %	107.33%	110.47%	126.70%	105.76%	101.05%	96.34%	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