[GENM] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	5,050,133	5,183,118	5,158,882	4,991,765	5,045,312	4,934,320	4,972,833	1.03%
YoY %	-2.57%	0.47%	3.35%	-1.06%	2.25%	-0.77%	-	-
Horiz. %	101.55%	104.23%	103.74%	100.38%	101.46%	99.23%	100.00%	-
PBT	1,697,619	1,752,024	1,776,753	1,764,593	1,050,712	1,044,833	1,117,299	32.13%
YoY %	-3.11%	-1.39%	0.69%	67.94%	0.56%	-6.49%	-	-
Horiz. %	151.94%	156.81%	159.02%	157.93%	94.04%	93.51%	100.00%	-
Tax	-425,188	-456,656	-456,553	-441,310	-473,587	-486,569	-505,231	-10.85%
YoY %	6.89%	-0.02%	-3.45%	6.82%	2.67%	3.69%	-	-
Horiz. %	84.16%	90.39%	90.37%	87.35%	93.74%	96.31%	100.00%	-
NP	1,272,431	1,295,368	1,320,200	1,323,283	577,125	558,264	612,068	62.81%
YoY %	-1.77%	-1.88%	-0.23%	129.29%	3.38%	-8.79%	-	-
Horiz. %	207.89%	211.64%	215.69%	216.20%	94.29%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,272,791	1,295,830	1,320,621	1,323,701	577,538	558,672	612,472	62.77%
YoY %	-1.78%	-1.88%	-0.23%	129.20%	3.38%	-8.78%	-	-
Horiz. %	207.81%	211.57%	215.62%	216.12%	94.30%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.05%	26.06%	25.70%	25.01%	45.07%	46.57%	45.22%	-
YoY %	-3.88%	1.40%	2.76%	-44.51%	-3.22%	2.99%	-	-
Horiz. %	55.40%	57.63%	56.83%	55.31%	99.67%	102.99%	100.00%	-
Total Cost	3,777,702	3,887,750	3,838,682	3,668,482	4,468,187	4,376,056	4,360,765	-9.11%
YoY %	-2.83%	1.28%	4.64%	-17.90%	2.11%	0.35%	-	-
Horiz. %	86.63%	89.15%	88.03%	84.12%	102.46%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,138,130	10,094,613	10,085,444	10,140,057	9,813,719	9,091,086	8,704,259	17.84%
YoY %	10.34%	0.09%	-0.54%	3.33%	7.95%	4.44%	-	-
Horiz. %	127.96%	115.97%	115.87%	116.50%	112.75%	104.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	450,270	450,270	416,486	416,486	401,362	401,362	402,156	7.81%
YoY %	0.00%	8.11%	0.00%	3.77%	0.00%	-0.20%	-	-
Horiz. %	111.96%	111.96%	103.56%	103.56%	99.80%	99.80%	100.00%	-
Div Payout %	35.38%	34.75%	31.54%	31.46%	69.50%	71.84%	65.66%	-
YoY %	1.81%	10.18%	0.25%	-54.73%	-3.26%	9.41%	-	-
Horiz. %	53.88%	52.92%	48.04%	47.91%	105.85%	109.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	11,138,130	10,094,613	10,085,444	10,140,057	9,813,719	9,091,086	8,704,259	17.84%
YoY %	10.34%	0.09%	-0.54%	3.33%	7.95%	4.44%	-	-
Horiz. %	127.96%	115.97%	115.87%	116.50%	112.75%	104.44%	100.00%	-
NOSH	5,682,719	5,703,171	5,697,991	5,696,661	5,705,650	5,717,664	5,726,486	-0.50%
YoY %	-0.36%	0.09%	0.02%	-0.16%	-0.21%	-0.15%	-	-
Horiz. %	99.24%	99.59%	99.50%	99.48%	99.64%	99.85%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	25.20%	24.99%	25.59%	26.51%	11.44%	11.31%	12.31%	-
YoY %	0.84%	-2.34%	-3.47%	131.73%	1.15%	-8.12%	-	-
Horiz. %	204.71%	203.01%	207.88%	215.35%	92.93%	91.88%	100.00%	-
ROE	11.43%	12.84%	13.09%	13.05%	5.89%	6.15%	7.04%	-
YoY %	-10.98%	-1.91%	0.31%	121.56%	-4.23%	-12.64%	-	-
Horiz. %	162.36%	182.39%	185.94%	185.37%	83.66%	87.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	88.87	90.88	90.54	87.63	88.43	86.30	86.84	1.55%
YoY %	-2.21%	0.38%	3.32%	-0.90%	2.47%	-0.62%	-	-
Horiz. %	102.34%	104.65%	104.26%	100.91%	101.83%	99.38%	100.00%	-
EPS	22.40	22.72	23.18	23.24	10.12	9.77	10.70	63.57%
YoY %	-1.41%	-1.98%	-0.26%	129.64%	3.58%	-8.69%	-	-
Horiz. %	209.35%	212.34%	216.64%	217.20%	94.58%	91.31%	100.00%	-
DPS	7.90	7.90	7.30	7.30	7.00	7.00	7.00	8.38%
YoY %	0.00%	8.22%	0.00%	4.29%	0.00%	0.00%	-	-
Horiz. %	112.86%	112.86%	104.29%	104.29%	100.00%	100.00%	100.00%	-
NAPS	1.96	1.77	1.77	1.78	1.72	1.59	1.52	18.45%
YoY %	10.73%	0.00%	-0.56%	3.49%	8.18%	4.61%	-	-
Horiz. %	128.95%	116.45%	116.45%	117.11%	113.16%	104.61%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,696,661
RPS	85.05	87.29	86.88	84.06	84.97	83.10	83.75	1.03%
YoY %	-2.57%	0.47%	3.35%	-1.07%	2.25%	-0.78%	-	-
Horiz. %	101.55%	104.23%	103.74%	100.37%	101.46%	99.22%	100.00%	-
EPS	21.43	21.82	22.24	22.29	9.73	9.41	10.31	62.79%
YoY %	-1.79%	-1.89%	-0.22%	129.09%	3.40%	-8.73%	-	-
Horiz. %	207.86%	211.64%	215.71%	216.20%	94.37%	91.27%	100.00%	-
DPS	7.58	7.58	7.01	7.01	6.76	6.76	6.77	7.81%
YoY %	0.00%	8.13%	0.00%	3.70%	0.00%	-0.15%	-	-
Horiz. %	111.96%	111.96%	103.55%	103.55%	99.85%	99.85%	100.00%	-
NAPS	1.8757	1.70	1.6984	1.7076	1.6527	1.531	1.4658	17.84%
YoY %	10.34%	0.09%	-0.54%	3.32%	7.95%	4.45%	-	-
Horiz. %	127.96%	115.98%	115.87%	116.50%	112.75%	104.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.39	2.73	2.87	2.81	2.74	2.70	2.14	-
P/RPS	3.81	3.00	3.17	3.21	3.10	3.13	2.46	33.82%
YoY %	27.00%	-5.36%	-1.25%	3.55%	-0.96%	27.24%	-	-
Horiz. %	154.88%	121.95%	128.86%	130.49%	126.02%	127.24%	100.00%	-
P/EPS	15.14	12.02	12.38	12.09	27.07	27.63	20.01	-16.95%
YoY %	25.96%	-2.91%	2.40%	-55.34%	-2.03%	38.08%	-	-
Horiz. %	75.66%	60.07%	61.87%	60.42%	135.28%	138.08%	100.00%	-
EY	6.61	8.32	8.08	8.27	3.69	3.62	5.00	20.43%
YoY %	-20.55%	2.97%	-2.30%	124.12%	1.93%	-27.60%	-	-
Horiz. %	132.20%	166.40%	161.60%	165.40%	73.80%	72.40%	100.00%	-
DY	2.33	2.89	2.54	2.60	2.55	2.59	3.27	-20.20%
YoY %	-19.38%	13.78%	-2.31%	1.96%	-1.54%	-20.80%	-	-
Horiz. %	71.25%	88.38%	77.68%	79.51%	77.98%	79.20%	100.00%	-
P/NAPS	1.73	1.54	1.62	1.58	1.59	1.70	1.41	14.59%
YoY %	12.34%	-4.94%	2.53%	-0.63%	-6.47%	20.57%	-	-
Horiz. %	122.70%	109.22%	114.89%	112.06%	112.77%	120.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	27/05/09	-
Price	3.38	2.99	2.65	2.72	2.87	2.80	2.68	-
P/RPS	3.80	3.29	2.93	3.10	3.25	3.24	3.09	14.77%
YoY %	15.50%	12.29%	-5.48%	-4.62%	0.31%	4.85%	-	-
Horiz. %	122.98%	106.47%	94.82%	100.32%	105.18%	104.85%	100.00%	-
P/EPS	15.09	13.16	11.43	11.71	28.35	28.66	25.06	-28.66%
YoY %	14.67%	15.14%	-2.39%	-58.69%	-1.08%	14.37%	-	-
Horiz. %	60.22%	52.51%	45.61%	46.73%	113.13%	114.37%	100.00%	-
EY	6.63	7.60	8.75	8.54	3.53	3.49	3.99	40.24%
YoY %	-12.76%	-13.14%	2.46%	141.93%	1.15%	-12.53%	-	-
Horiz. %	166.17%	190.48%	219.30%	214.04%	88.47%	87.47%	100.00%	-
DY	2.34	2.64	2.75	2.68	2.44	2.50	2.61	-7.01%
YoY %	-11.36%	-4.00%	2.61%	9.84%	-2.40%	-4.21%	-	-
Horiz. %	89.66%	101.15%	105.36%	102.68%	93.49%	95.79%	100.00%	-
P/NAPS	1.72	1.69	1.50	1.53	1.67	1.76	1.76	-1.51%
YoY %	1.78%	12.67%	-1.96%	-8.38%	-5.11%	0.00%	-	-
Horiz. %	97.73%	96.02%	85.23%	86.93%	94.89%	100.00%	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