[GENM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	8,229,433	6,171,465	3,936,917	2,026,050	8,327,537	6,207,414	4,086,458	59.26%
YoY %	33.35%	56.76%	94.31%	-75.67%	34.15%	51.90%	-	-
Horiz. %	201.38%	151.02%	96.34%	49.58%	203.78%	151.90%	100.00%	-
PBT	1,524,506	1,156,080	781,964	463,231	1,766,493	1,328,443	962,796	35.73%
YoY %	31.87%	47.84%	68.81%	-73.78%	32.97%	37.98%	-	-
Horiz. %	158.34%	120.08%	81.22%	48.11%	183.48%	137.98%	100.00%	-
Tax	-384,220	-309,621	-189,418	-113,536	-182,442	-136,264	-88,046	166.32%
YoY %	-24.09%	-63.46%	-66.84%	37.77%	-33.89%	-54.76%	-	-
Horiz. %	436.39%	351.66%	215.14%	128.95%	207.21%	154.76%	100.00%	-
NP	1,140,286	846,459	592,546	349,695	1,584,051	1,192,179	874,750	19.27%
YoY %	34.71%	42.85%	69.45%	-77.92%	32.87%	36.29%	-	-
Horiz. %	130.36%	96.77%	67.74%	39.98%	181.09%	136.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,188,677	878,838	612,722	358,289	1,602,995	1,202,480	879,863	22.14%
YoY %	35.26%	43.43%	71.01%	-77.65%	33.31%	36.67%	-	-
Horiz. %	135.10%	99.88%	69.64%	40.72%	182.19%	136.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	26.78%	24.22%	24.51%	10.33%	10.26%	9.14%	-
YoY %	-5.90%	10.57%	-1.18%	137.27%	0.68%	12.25%	-	-
Horiz. %	275.71%	293.00%	264.99%	268.16%	113.02%	112.25%	100.00%	-
Total Cost	7,089,147	5,325,006	3,344,371	1,676,355	6,743,486	5,015,235	3,211,708	69.28%
YoY %	33.13%	59.22%	99.50%	-75.14%	34.46%	56.15%	-	-
Horiz. %	220.73%	165.80%	104.13%	52.20%	209.97%	156.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	14,520,512	14,579,289	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	368,625	170,097	170,200	-	465,129	243,899	243,933	31.58%
YoY %	116.71%	-0.06%	0.00%	-	90.71%	-0.01%	-	-
Horiz. %	151.12%	69.73%	69.77%	-	190.68%	99.99%	100.00%	-
Div Payout %	31.01%	19.35%	27.78%	-	29.02%	20.28%	27.72%	-
YoY %	60.26%	-30.35%	0.00%	-	43.10%	-26.84%	-	-
Horiz. %	111.87%	69.81%	100.22%	-	104.69%	73.16%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	14,520,512	14,579,289	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	100.00%	-
NOSH	5,671,169	5,669,922	5,673,351	5,669,129	5,672,310	5,672,075	5,672,875	-0.01%
YoY %	0.02%	-0.06%	0.07%	-0.06%	0.00%	-0.01%	-	-
Horiz. %	99.97%	99.95%	100.01%	99.93%	99.99%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	13.86%	13.72%	15.05%	17.26%	19.02%	19.21%	21.41%	-
YoY %	1.02%	-8.84%	-12.80%	-9.25%	-0.99%	-10.28%	-	-
Horiz. %	64.74%	64.08%	70.29%	80.62%	88.84%	89.72%	100.00%	-
ROE	7.28%	5.64%	3.93%	2.28%	10.35%	8.28%	6.04%	-
YoY %	29.08%	43.51%	72.37%	-77.97%	25.00%	37.09%	-	-
Horiz. %	120.53%	93.38%	65.07%	37.75%	171.36%	137.09%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	145.11	108.85	69.39	35.74	146.81	109.44	72.04	59.29%
YoY %	33.31%	56.87%	94.15%	-75.66%	34.15%	51.92%	-	-
Horiz. %	201.43%	151.10%	96.32%	49.61%	203.79%	151.92%	100.00%	-
EPS	20.96	15.50	10.80	6.32	28.26	21.20	15.51	22.16%
YoY %	35.23%	43.52%	70.89%	-77.64%	33.30%	36.69%	-	-
Horiz. %	135.14%	99.94%	69.63%	40.75%	182.21%	136.69%	100.00%	-
DPS	6.50	3.00	3.00	0.00	8.20	4.30	4.30	31.61%
YoY %	116.67%	0.00%	0.00%	0.00%	90.70%	0.00%	-	-
Horiz. %	151.16%	69.77%	69.77%	0.00%	190.70%	100.00%	100.00%	-
NAPS	2.88	2.75	2.75	2.77	2.73	2.56	2.57	7.86%
YoY %	4.73%	0.00%	-0.72%	1.47%	6.64%	-0.39%	-	-
Horiz. %	112.06%	107.00%	107.00%	107.78%	106.23%	99.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,669,129
RPS	138.59	103.93	66.30	34.12	140.24	104.54	68.82	59.26%
YoY %	33.35%	56.76%	94.31%	-75.67%	34.15%	51.90%	-	-
Horiz. %	201.38%	151.02%	96.34%	49.58%	203.78%	151.90%	100.00%	-
EPS	20.02	14.80	10.32	6.03	27.00	20.25	14.82	22.13%
YoY %	35.27%	43.41%	71.14%	-77.67%	33.33%	36.64%	-	-
Horiz. %	135.09%	99.87%	69.64%	40.69%	182.19%	136.64%	100.00%	-
DPS	6.21	2.86	2.87	0.00	7.83	4.11	4.11	31.57%
YoY %	117.13%	-0.35%	0.00%	0.00%	90.51%	0.00%	-	-
Horiz. %	151.09%	69.59%	69.83%	0.00%	190.51%	100.00%	100.00%	-
NAPS	2.7506	2.6258	2.6274	2.6446	2.6078	2.4453	2.4552	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.07	4.18	4.20	4.20	4.38	4.22	3.89	-
P/RPS	2.80	3.84	6.05	11.75	2.98	3.86	5.40	-35.38%
YoY %	-27.08%	-36.53%	-48.51%	294.30%	-22.80%	-28.52%	-	-
Horiz. %	51.85%	71.11%	112.04%	217.59%	55.19%	71.48%	100.00%	-
P/EPS	19.42	26.97	38.89	66.46	15.50	19.91	25.08	-15.63%
YoY %	-27.99%	-30.65%	-41.48%	328.77%	-22.15%	-20.61%	-	-
Horiz. %	77.43%	107.54%	155.06%	264.99%	61.80%	79.39%	100.00%	-
EY	5.15	3.71	2.57	1.50	6.45	5.02	3.99	18.49%
YoY %	38.81%	44.36%	71.33%	-76.74%	28.49%	25.81%	-	-
Horiz. %	129.07%	92.98%	64.41%	37.59%	161.65%	125.81%	100.00%	-
DY	1.60	0.72	0.71	0.00	1.87	1.02	1.11	27.51%
YoY %	122.22%	1.41%	0.00%	0.00%	83.33%	-8.11%	-	-
Horiz. %	144.14%	64.86%	63.96%	0.00%	168.47%	91.89%	100.00%	-
P/NAPS	1.41	1.52	1.53	1.52	1.60	1.65	1.51	-4.45%
YoY %	-7.24%	-0.65%	0.66%	-5.00%	-3.03%	9.27%	-	-
Horiz. %	93.38%	100.66%	101.32%	100.66%	105.96%	109.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	21/11/14	28/08/14	29/05/14	27/02/14	28/11/13	29/08/13	-
Price	4.11	4.08	4.65	4.22	4.31	4.28	4.04	-
P/RPS	2.83	3.75	6.70	11.81	2.94	3.91	5.61	-36.55%
YoY %	-24.53%	-44.03%	-43.27%	301.70%	-24.81%	-30.30%	-	-
Horiz. %	50.45%	66.84%	119.43%	210.52%	52.41%	69.70%	100.00%	-
P/EPS	19.61	26.32	43.06	66.77	15.25	20.19	26.05	-17.20%
YoY %	-25.49%	-38.88%	-35.51%	337.84%	-24.47%	-22.50%	-	-
Horiz. %	75.28%	101.04%	165.30%	256.31%	58.54%	77.50%	100.00%	-
EY	5.10	3.80	2.32	1.50	6.56	4.95	3.84	20.76%
YoY %	34.21%	63.79%	54.67%	-77.13%	32.53%	28.91%	-	-
Horiz. %	132.81%	98.96%	60.42%	39.06%	170.83%	128.91%	100.00%	-
DY	1.58	0.74	0.65	0.00	1.90	1.00	1.06	30.39%
YoY %	113.51%	13.85%	0.00%	0.00%	90.00%	-5.66%	-	-
Horiz. %	149.06%	69.81%	61.32%	0.00%	179.25%	94.34%	100.00%	-
P/NAPS	1.43	1.48	1.69	1.52	1.58	1.67	1.57	-6.02%
YoY %	-3.38%	-12.43%	11.18%	-3.80%	-5.39%	6.37%	-	-
Horiz. %	91.08%	94.27%	107.64%	96.82%	100.64%	106.37%	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