[GENP] QoQ TTM Result on 30-Sep-2024 [#3]

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	2,881,985	2,939,245	2,988,035	2,966,451	2,957,179	3,003,756	3,243,601	-7.55%
YoY %	-1.95%	-1.63%	0.73%	0.31%	-1.55%	-7.39%	-	-
Horiz. %	88.85%	90.62%	92.12%	91.46%	91.17%	92.61%	100.00%	-
PBT	399,240	395,461	389,310	384,138	350,662	333,058	562,850	-20.41%
YoY %	0.96%	1.58%	1.35%	9.55%	5.29%	-40.83%	-	-
Horiz. %	70.93%	70.26%	69.17%	68.25%	62.30%	59.17%	100.00%	-
Tax	-129,146	-129,998	-124,529	-118,350	-112,311	-107,247	-170,310	-16.80%
YoY %	0.66%	-4.39%	-5.22%	-5.38%	-4.72%	37.03%	-	-
Horiz. %	75.83%	76.33%	73.12%	69.49%	65.95%	62.97%	100.00%	-
NP	270,094	265,463	264,781	265,788	238,351	225,811	392,540	-22.00%
YoY %	1.74%	0.26%	-0.38%	11.51%	5.55%	-42.47%	-	-
Horiz. %	68.81%	67.63%	67.45%	67.71%	60.72%	57.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,195	271,662	257,509	253,486	246,151	241,118	393,586	-21.36%
YoY %	0.93%	5.50%	1.59%	2.98%	2.09%	-38.74%	-	-
Horiz. %	69.67%	69.02%	65.43%	64.40%	62.54%	61.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.35%	32.87%	31.99%	30.81%	32.03%	32.20%	30.26%	-
YoY %	-1.58%	2.75%	3.83%	-3.81%	-0.53%	6.41%	-	-
Horiz. %	106.91%	108.63%	105.72%	101.82%	105.85%	106.41%	100.00%	-
Total Cost	2,611,891	2,673,782	2,723,254	2,700,663	2,718,828	2,777,945	2,851,061	-5.65%
YoY %	-2.31%	-1.82%	0.84%	-0.67%	-2.13%	-2.56%	-	-
Horiz. %	91.61%	93.78%	95.52%	94.72%	95.36%	97.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,067,366	5,257,369	5,275,312	5,338,113	5,320,378	5,365,244	5,149,916	-1.06%
YoY %	-3.61%	-0.34%	-1.18%	0.33%	-0.84%	4.18%	-	-
Horiz. %	98.40%	102.09%	102.43%	103.65%	103.31%	104.18%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	188,404	188,404	188,406	188,406	242,243	242,243	305,047	-27.41%
YoY %	0.00%	-0.00%	0.00%	-22.22%	0.00%	-20.59%	-	-
Horiz. %	61.76%	61.76%	61.76%	61.76%	79.41%	79.41%	100.00%	-
Div Payout %	68.71%	69.35%	73.17%	74.33%	98.41%	100.47%	77.50%	-
YoY %	-0.92%	-5.22%	-1.56%	-24.47%	-2.05%	29.64%	-	-
Horiz. %	88.66%	89.48%	94.41%	95.91%	126.98%	129.64%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	5,067,366	5,257,369	5,275,312	5,338,113	5,320,378	5,365,244	5,149,916	-1.06%
YoY %	-3.61%	-0.34%	-1.18%	0.33%	-0.84%	4.18%	-	-
Horiz. %	98.40%	102.09%	102.43%	103.65%	103.31%	104.18%	100.00%	-
NOSH	896,879	897,358	897,358	897,358	897,358	897,358	897,358	-0.03%
YoY %	-0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.95%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	9.37%	9.03%	8.86%	8.96%	8.06%	7.52%	12.10%	-
YoY %	3.77%	1.92%	-1.12%	11.17%	7.18%	-37.85%	-	-
Horiz. %	77.44%	74.63%	73.22%	74.05%	66.61%	62.15%	100.00%	-
ROE	5.41%	5.17%	4.88%	4.75%	4.63%	4.49%	7.64%	-
YoY %	4.64%	5.94%	2.74%	2.59%	3.12%	-41.23%	-	-
Horiz. %	70.81%	67.67%	63.87%	62.17%	60.60%	58.77%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	321.33	327.62	333.05	330.65	329.60	334.79	361.53	-7.53%
YoY %	-1.92%	-1.63%	0.73%	0.32%	-1.55%	-7.40%	-	-
Horiz. %	88.88%	90.62%	92.12%	91.46%	91.17%	92.60%	100.00%	-
EPS	30.57	30.28	28.70	28.25	27.44	26.87	43.87	-21.34%
YoY %	0.96%	5.51%	1.59%	2.95%	2.12%	-38.75%	-	-
Horiz. %	69.68%	69.02%	65.42%	64.39%	62.55%	61.25%	100.00%	-
DPS	21.00	21.00	21.00	21.00	27.00	27.00	34.00	-27.41%
YoY %	0.00%	0.00%	0.00%	-22.22%	0.00%	-20.59%	-	-
Horiz. %	61.76%	61.76%	61.76%	61.76%	79.41%	79.41%	100.00%	-
NAPS	5.65	5.86	5.88	5.95	5.93	5.98	5.74	-1.04%
YoY %	-3.58%	-0.34%	-1.18%	0.34%	-0.84%	4.18%	-	-
Horiz. %	98.43%	102.09%	102.44%	103.66%	103.31%	104.18%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 896,879
RPS	321.33	327.72	333.16	330.75	329.72	334.91	361.65	-7.55%
YoY %	-1.95%	-1.63%	0.73%	0.31%	-1.55%	-7.39%	-	-
Horiz. %	88.85%	90.62%	92.12%	91.46%	91.17%	92.61%	100.00%	-
EPS	30.57	30.29	28.71	28.26	27.45	26.88	43.88	-21.36%
YoY %	0.92%	5.50%	1.59%	2.95%	2.12%	-38.74%	-	-
Horiz. %	69.67%	69.03%	65.43%	64.40%	62.56%	61.26%	100.00%	-
DPS	21.00	21.01	21.01	21.01	27.01	27.01	34.01	-27.42%
YoY %	-0.05%	0.00%	0.00%	-22.21%	0.00%	-20.58%	-	-
Horiz. %	61.75%	61.78%	61.78%	61.78%	79.42%	79.42%	100.00%	-
NAPS	5.65	5.8618	5.8819	5.9519	5.9321	5.9821	5.742	-1.06%
YoY %	-3.61%	-0.34%	-1.18%	0.33%	-0.84%	4.18%	-	-
Horiz. %	98.40%	102.09%	102.44%	103.66%	103.31%	104.18%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	5.24	6.00	6.15	5.68	5.40	5.90	5.91	-
P/RPS	1.63	1.83	1.85	1.72	1.64	1.76	1.63	0.00%
YoY %	-10.93%	-1.08%	7.56%	4.88%	-6.82%	7.98%	-	-
Horiz. %	100.00%	112.27%	113.50%	105.52%	100.61%	107.98%	100.00%	-
P/EPS	17.14	19.81	21.43	20.10	19.68	21.95	13.47	17.37%
YoY %	-13.48%	-7.56%	6.62%	2.13%	-10.34%	62.95%	-	-
Horiz. %	127.25%	147.07%	159.09%	149.22%	146.10%	162.95%	100.00%	-
EY	5.83	5.05	4.67	4.97	5.08	4.56	7.42	-14.81%
YoY %	15.45%	8.14%	-6.04%	-2.17%	11.40%	-38.54%	-	-
Horiz. %	78.57%	68.06%	62.94%	66.98%	68.46%	61.46%	100.00%	-
DY	4.01	3.50	3.41	3.70	5.00	4.58	5.75	-21.30%
YoY %	14.57%	2.64%	-7.84%	-26.00%	9.17%	-20.35%	-	-
Horiz. %	69.74%	60.87%	59.30%	64.35%	86.96%	79.65%	100.00%	-
P/NAPS	0.93	1.02	1.05	0.95	0.91	0.99	1.03	-6.56%
YoY %	-8.82%	-2.86%	10.53%	4.40%	-8.08%	-3.88%	-	-
Horiz. %	90.29%	99.03%	101.94%	92.23%	88.35%	96.12%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	28/08/24	29/05/24	28/02/24	22/11/23	23/08/23	24/05/23	-
Price	5.50	5.62	6.00	6.16	5.48	5.71	6.06	-
P/RPS	1.71	1.72	1.80	1.86	1.66	1.71	1.68	1.18%
YoY %	-0.58%	-4.44%	-3.23%	12.05%	-2.92%	1.79%	-	-
Horiz. %	101.79%	102.38%	107.14%	110.71%	98.81%	101.79%	100.00%	-
P/EPS	17.99	18.56	20.90	21.80	19.97	21.25	13.81	19.22%
YoY %	-3.07%	-11.20%	-4.13%	9.16%	-6.02%	53.87%	-	-
Horiz. %	130.27%	134.40%	151.34%	157.86%	144.61%	153.87%	100.00%	-
EY	5.56	5.39	4.78	4.59	5.01	4.71	7.24	-16.09%
YoY %	3.15%	12.76%	4.14%	-8.38%	6.37%	-34.94%	-	-
Horiz. %	76.80%	74.45%	66.02%	63.40%	69.20%	65.06%	100.00%	-
DY	3.82	3.74	3.50	3.41	4.93	4.73	5.61	-22.54%
YoY %	2.14%	6.86%	2.64%	-30.83%	4.23%	-15.69%	-	-
Horiz. %	68.09%	66.67%	62.39%	60.78%	87.88%	84.31%	100.00%	-
P/NAPS	0.97	0.96	1.02	1.04	0.92	0.95	1.06	-5.72%
YoY %	1.04%	-5.88%	-1.92%	13.04%	-3.16%	-10.38%	-	-
Horiz. %	91.51%	90.57%	96.23%	98.11%	86.79%	89.62%	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