[GENP] QoQ Cumulative 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
Cumulative Result
Revenue	755,567	515,002	319,328	133,361	1,036,003	881,631	594,988	17.21%
YoY %	46.71%	61.28%	139.45%	-87.13%	17.51%	48.18%	-	-
Horiz. %	126.99%	86.56%	53.67%	22.41%	174.12%	148.18%	100.00%	-
PBT	301,934	205,718	124,584	47,784	482,886	439,610	300,816	0.24%
YoY %	46.77%	65.12%	160.72%	-90.10%	9.84%	46.14%	-	-
Horiz. %	100.37%	68.39%	41.42%	15.88%	160.53%	146.14%	100.00%	-
Tax	-63,964	-46,721	-28,116	-10,892	-105,659	-98,792	-68,744	-4.67%
YoY %	-36.91%	-66.17%	-158.13%	89.69%	-6.95%	-43.71%	-	-
Horiz. %	93.05%	67.96%	40.90%	15.84%	153.70%	143.71%	100.00%	-
NP	237,970	158,997	96,468	36,892	377,227	340,818	232,072	1.68%
YoY %	49.67%	64.82%	161.49%	-90.22%	10.68%	46.86%	-	-
Horiz. %	102.54%	68.51%	41.57%	15.90%	162.55%	146.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,661	157,308	95,950	36,862	373,252	336,390	229,246	1.85%
YoY %	49.81%	63.95%	160.30%	-90.12%	10.96%	46.74%	-	-
Horiz. %	102.80%	68.62%	41.85%	16.08%	162.82%	146.74%	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	356,005	222,860	96,469	658,776	540,813	362,916	26.62%
YoY %	45.39%	59.74%	131.02%	-85.36%	21.81%	49.02%	-	-
Horiz. %	142.62%	98.10%	61.41%	26.58%	181.52%	149.02%	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	28,388	28,376	-	75,633	37,805	37,804	47.96%
YoY %	140.08%	0.04%	0.00%	-	100.06%	0.00%	-	-
Horiz. %	180.28%	75.09%	75.06%	-	200.07%	100.00%	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%	6.37%	3.96%	1.55%	15.92%	14.54%	10.28%	-
YoY %	45.37%	60.86%	155.48%	-90.26%	9.49%	41.44%	-	-
Horiz. %	90.08%	61.96%	38.52%	15.08%	154.86%	141.44%	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	68.03	42.20	17.62	136.98	116.60	78.69	17.10%
YoY %	46.67%	61.21%	139.50%	-87.14%	17.48%	48.18%	-	-
Horiz. %	126.80%	86.45%	53.63%	22.39%	174.08%	148.18%	100.00%	-
EPS	31.12	20.78	12.68	4.87	49.35	44.49	30.32	1.74%
YoY %	49.76%	63.88%	160.37%	-90.13%	10.92%	46.73%	-	-
Horiz. %	102.64%	68.54%	41.82%	16.06%	162.76%	146.73%	100.00%	-
DPS	9.00	3.75	3.75	0.00	10.00	5.00	5.00	47.81%
YoY %	140.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	180.00%	75.00%	75.00%	0.00%	200.00%	100.00%	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	57.42	35.60	14.87	115.51	98.30	66.34	17.21%
YoY %	46.71%	61.29%	139.41%	-87.13%	17.51%	48.18%	-	-
Horiz. %	126.98%	86.55%	53.66%	22.41%	174.12%	148.18%	100.00%	-
EPS	26.28	17.54	10.70	4.11	41.62	37.51	25.56	1.86%
YoY %	49.83%	63.93%	160.34%	-90.12%	10.96%	46.75%	-	-
Horiz. %	102.82%	68.62%	41.86%	16.08%	162.83%	146.75%	100.00%	-
DPS	7.60	3.17	3.16	0.00	8.43	4.22	4.22	47.86%
YoY %	139.75%	0.32%	0.00%	0.00%	99.76%	0.00%	-	-
Horiz. %	180.09%	75.12%	74.88%	0.00%	199.76%	100.00%	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	8.82	13.03	24.29	2.58	3.95	10.42	-28.81%
YoY %	-29.14%	-32.31%	-46.36%	841.47%	-34.68%	-62.09%	-	-
Horiz. %	59.98%	84.64%	125.05%	233.11%	24.76%	37.91%	100.00%	-
P/EPS	20.05	28.87	43.38	87.89	7.17	10.34	27.04	-18.03%
YoY %	-30.55%	-33.45%	-50.64%	1,125.80%	-30.66%	-61.76%	-	-
Horiz. %	74.15%	106.77%	160.43%	325.04%	26.52%	38.24%	100.00%	-
EY	4.99	3.46	2.31	1.14	13.94	9.67	3.70	22.00%
YoY %	44.22%	49.78%	102.63%	-91.82%	44.16%	161.35%	-	-
Horiz. %	134.86%	93.51%	62.43%	30.81%	376.76%	261.35%	100.00%	-
DY	1.44	0.63	0.68	0.00	2.82	1.09	0.61	77.01%
YoY %	128.57%	-7.35%	0.00%	0.00%	158.72%	78.69%	-	-
Horiz. %	236.07%	103.28%	111.48%	0.00%	462.30%	178.69%	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	9.16	13.93	31.50	2.99	2.90	6.93	-7.23%
YoY %	-32.42%	-34.24%	-55.78%	953.51%	3.10%	-58.15%	-	-
Horiz. %	89.32%	132.18%	201.01%	454.55%	43.15%	41.85%	100.00%	-
P/EPS	19.86	29.98	46.37	113.96	8.31	7.60	17.97	6.87%
YoY %	-33.76%	-35.35%	-59.31%	1,271.36%	9.34%	-57.71%	-	-
Horiz. %	110.52%	166.83%	258.04%	634.17%	46.24%	42.29%	100.00%	-
EY	5.04	3.34	2.16	0.88	12.04	13.16	5.56	-6.31%
YoY %	50.90%	54.63%	145.45%	-92.69%	-8.51%	136.69%	-	-
Horiz. %	90.65%	60.07%	38.85%	15.83%	216.55%	236.69%	100.00%	-
DY	1.46	0.60	0.64	0.00	2.44	1.48	0.92	35.93%
YoY %	143.33%	-6.25%	0.00%	0.00%	64.86%	60.87%	-	-
Horiz. %	158.70%	65.22%	69.57%	0.00%	265.22%	160.87%	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