[GENP] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	669,374	760,343	896,311	1,036,003	1,182,106	1,159,683	1,030,192	-24.96%
YoY %	-11.96%	-15.17%	-13.48%	-12.36%	1.93%	12.57%	-	-
Horiz. %	64.98%	73.81%	87.00%	100.56%	114.75%	112.57%	100.00%	-
PBT	248,994	306,654	387,472	482,886	597,485	594,121	530,097	-39.54%
YoY %	-18.80%	-20.86%	-19.76%	-19.18%	0.57%	12.08%	-	-
Horiz. %	46.97%	57.85%	73.09%	91.09%	112.71%	112.08%	100.00%	-
Tax	-53,588	-65,031	-88,739	-105,659	-134,663	-136,765	-113,739	-39.42%
YoY %	17.60%	26.72%	16.01%	21.54%	1.54%	-20.24%	-	-
Horiz. %	47.11%	57.18%	78.02%	92.90%	118.40%	120.24%	100.00%	-
NP	195,406	241,623	298,733	377,227	462,822	457,356	416,358	-39.58%
YoY %	-19.13%	-19.12%	-20.81%	-18.49%	1.20%	9.85%	-	-
Horiz. %	46.93%	58.03%	71.75%	90.60%	111.16%	109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,170	239,956	295,953	373,252	457,230	451,856	411,779	-39.39%
YoY %	-19.08%	-18.92%	-20.71%	-18.37%	1.19%	9.73%	-	-
Horiz. %	47.15%	58.27%	71.87%	90.64%	111.04%	109.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.52%	21.21%	22.90%	21.88%	22.54%	23.02%	21.46%	-
YoY %	1.46%	-7.38%	4.66%	-2.93%	-2.09%	7.27%	-	-
Horiz. %	100.28%	98.84%	106.71%	101.96%	105.03%	107.27%	100.00%	-
Total Cost	473,968	518,720	597,578	658,776	719,284	702,327	613,834	-15.82%
YoY %	-8.63%	-13.20%	-9.29%	-8.41%	2.41%	14.42%	-	-
Horiz. %	77.21%	84.50%	97.35%	107.32%	117.18%	114.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,469,469	2,424,123	2,384,297	2,346,451	2,315,399	2,230,622	2,147,133	9.76%
YoY %	1.87%	1.67%	1.61%	1.34%	3.80%	3.89%	-	-
Horiz. %	115.01%	112.90%	111.05%	109.28%	107.84%	103.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	66,253	66,253	75,653	75,653	118,794	118,794	105,437	-26.61%
YoY %	0.00%	-12.43%	0.00%	-36.32%	0.00%	12.67%	-	-
Horiz. %	62.84%	62.84%	71.75%	71.75%	112.67%	112.67%	100.00%	-
Div Payout %	34.12%	27.61%	25.56%	20.27%	25.98%	26.29%	25.61%	-
YoY %	23.58%	8.02%	26.10%	-21.98%	-1.18%	2.66%	-	-
Horiz. %	133.23%	107.81%	99.80%	79.15%	101.44%	102.66%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,469,469	2,424,123	2,384,297	2,346,451	2,315,399	2,230,622	2,147,133	9.76%
YoY %	1.87%	1.67%	1.61%	1.34%	3.80%	3.89%	-	-
Horiz. %	115.01%	112.90%	111.05%	109.28%	107.84%	103.89%	100.00%	-
NOSH	757,506	757,538	756,919	756,919	756,666	756,143	756,033	0.12%
YoY %	-0.00%	0.08%	0.00%	0.03%	0.07%	0.01%	-	-
Horiz. %	100.19%	100.20%	100.12%	100.12%	100.08%	100.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	29.19%	31.78%	33.33%	36.41%	39.15%	39.44%	40.42%	-
YoY %	-8.15%	-4.65%	-8.46%	-7.00%	-0.74%	-2.42%	-	-
Horiz. %	72.22%	78.62%	82.46%	90.08%	96.86%	97.58%	100.00%	-
ROE	7.86%	9.90%	12.41%	15.91%	19.75%	20.26%	19.18%	-
YoY %	-20.61%	-20.23%	-22.00%	-19.44%	-2.52%	5.63%	-	-
Horiz. %	40.98%	51.62%	64.70%	82.95%	102.97%	105.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	88.37	100.37	118.42	136.87	156.23	153.37	136.26	-25.05%
YoY %	-11.96%	-15.24%	-13.48%	-12.39%	1.86%	12.56%	-	-
Horiz. %	64.85%	73.66%	86.91%	100.45%	114.66%	112.56%	100.00%	-
EPS	25.63	31.68	39.10	49.31	60.43	59.76	54.47	-39.47%
YoY %	-19.10%	-18.98%	-20.71%	-18.40%	1.12%	9.71%	-	-
Horiz. %	47.05%	58.16%	71.78%	90.53%	110.94%	109.71%	100.00%	-
DPS	8.75	8.75	10.00	10.00	15.75	15.75	14.00	-26.87%
YoY %	0.00%	-12.50%	0.00%	-36.51%	0.00%	12.50%	-	-
Horiz. %	62.50%	62.50%	71.43%	71.43%	112.50%	112.50%	100.00%	-
NAPS	3.26	3.20	3.15	3.10	3.06	2.95	2.84	9.62%
YoY %	1.87%	1.59%	1.61%	1.31%	3.73%	3.87%	-	-
Horiz. %	114.79%	112.68%	110.92%	109.15%	107.75%	103.87%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 756,919
RPS	74.59	84.73	99.88	115.45	131.73	129.23	114.80	-24.96%
YoY %	-11.97%	-15.17%	-13.49%	-12.36%	1.93%	12.57%	-	-
Horiz. %	64.97%	73.81%	87.00%	100.57%	114.75%	112.57%	100.00%	-
EPS	21.64	26.74	32.98	41.59	50.95	50.35	45.89	-39.38%
YoY %	-19.07%	-18.92%	-20.70%	-18.37%	1.19%	9.72%	-	-
Horiz. %	47.16%	58.27%	71.87%	90.63%	111.03%	109.72%	100.00%	-
DPS	7.38	7.38	8.43	8.43	13.24	13.24	11.75	-26.63%
YoY %	0.00%	-12.46%	0.00%	-36.33%	0.00%	12.68%	-	-
Horiz. %	62.81%	62.81%	71.74%	71.74%	112.68%	112.68%	100.00%	-
NAPS	2.7519	2.7014	2.657	2.6148	2.5802	2.4858	2.3927	9.76%
YoY %	1.87%	1.67%	1.61%	1.34%	3.80%	3.89%	-	-
Horiz. %	115.01%	112.90%	111.05%	109.28%	107.84%	103.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.00	5.50	4.28	3.54	4.60	8.20	8.40	-
P/RPS	6.79	5.48	3.61	2.59	2.94	5.35	6.16	6.70%
YoY %	23.91%	51.80%	39.38%	-11.90%	-45.05%	-13.15%	-	-
Horiz. %	110.23%	88.96%	58.60%	42.05%	47.73%	86.85%	100.00%	-
P/EPS	23.41	17.36	10.95	7.18	7.61	13.72	15.42	32.05%
YoY %	34.85%	58.54%	52.51%	-5.65%	-44.53%	-11.02%	-	-
Horiz. %	151.82%	112.58%	71.01%	46.56%	49.35%	88.98%	100.00%	-
EY	4.27	5.76	9.14	13.93	13.14	7.29	6.48	-24.25%
YoY %	-25.87%	-36.98%	-34.39%	6.01%	80.25%	12.50%	-	-
Horiz. %	65.90%	88.89%	141.05%	214.97%	202.78%	112.50%	100.00%	-
DY	1.46	1.59	2.34	2.82	3.42	1.92	1.67	-8.56%
YoY %	-8.18%	-32.05%	-17.02%	-17.54%	78.12%	14.97%	-	-
Horiz. %	87.43%	95.21%	140.12%	168.86%	204.79%	114.97%	100.00%	-
P/NAPS	1.84	1.72	1.36	1.14	1.50	2.78	2.96	-27.14%
YoY %	6.98%	26.47%	19.30%	-24.00%	-46.04%	-6.08%	-	-
Horiz. %	62.16%	58.11%	45.95%	38.51%	50.68%	93.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/08/09	27/05/09	24/02/09	25/11/08	26/08/08	28/05/08	-
Price	6.23	5.88	5.55	4.10	3.38	5.45	8.45	-
P/RPS	7.05	5.86	4.69	3.00	2.16	3.55	6.20	8.93%
YoY %	20.31%	24.95%	56.33%	38.89%	-39.15%	-42.74%	-	-
Horiz. %	113.71%	94.52%	75.65%	48.39%	34.84%	57.26%	100.00%	-
P/EPS	24.30	18.56	14.19	8.31	5.59	9.12	15.51	34.85%
YoY %	30.93%	30.80%	70.76%	48.66%	-38.71%	-41.20%	-	-
Horiz. %	156.67%	119.66%	91.49%	53.58%	36.04%	58.80%	100.00%	-
EY	4.11	5.39	7.04	12.03	17.88	10.96	6.45	-25.93%
YoY %	-23.75%	-23.44%	-41.48%	-32.72%	63.14%	69.92%	-	-
Horiz. %	63.72%	83.57%	109.15%	186.51%	277.21%	169.92%	100.00%	-
DY	1.40	1.49	1.80	2.44	4.66	2.89	1.66	-10.72%
YoY %	-6.04%	-17.22%	-26.23%	-47.64%	61.25%	74.10%	-	-
Horiz. %	84.34%	89.76%	108.43%	146.99%	280.72%	174.10%	100.00%	-
P/NAPS	1.91	1.84	1.76	1.32	1.10	1.85	2.98	-25.64%
YoY %	3.80%	4.55%	33.33%	20.00%	-40.54%	-37.92%	-	-
Horiz. %	64.09%	61.74%	59.06%	44.30%	36.91%	62.08%	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