[GENM] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Cumulative Result
Revenue	8,493,686	5,333,103	4,991,765	4,886,703	4,352,333	3,808,493	3,613,980	15.29%
YoY %	59.26%	6.84%	2.15%	12.28%	14.28%	5.38%	-	-
Horiz. %	235.02%	147.57%	138.12%	135.22%	120.43%	105.38%	100.00%	-
PBT	1,900,648	1,731,452	1,764,593	1,127,010	1,912,059	1,138,677	1,301,576	6.51%
YoY %	9.77%	-1.88%	56.57%	-41.06%	67.92%	-12.52%	-	-
Horiz. %	146.03%	133.03%	135.57%	86.59%	146.90%	87.48%	100.00%	-
Tax	-472,771	-455,112	-441,310	-493,024	-356,800	-193,219	-333,779	5.97%
YoY %	-3.88%	-3.13%	10.49%	-38.18%	-84.66%	42.11%	-	-
Horiz. %	141.64%	136.35%	132.22%	147.71%	106.90%	57.89%	100.00%	-
NP	1,427,877	1,276,340	1,323,283	633,986	1,555,259	945,458	967,797	6.69%
YoY %	11.87%	-3.55%	108.72%	-59.24%	64.50%	-2.31%	-	-
Horiz. %	147.54%	131.88%	136.73%	65.51%	160.70%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,427,877	1,276,596	1,323,701	634,389	1,555,654	945,850	968,178	6.68%
YoY %	11.85%	-3.56%	108.66%	-59.22%	64.47%	-2.31%	-	-
Horiz. %	147.48%	131.86%	136.72%	65.52%	160.68%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	26.28%	25.01%	43.75%	18.66%	16.97%	25.64%	-
YoY %	-5.37%	5.08%	-42.83%	134.46%	9.96%	-33.81%	-	-
Horiz. %	97.00%	102.50%	97.54%	170.63%	72.78%	66.19%	100.00%	-
Total Cost	7,065,809	4,056,763	3,668,482	4,252,717	2,797,074	2,863,035	2,646,183	17.77%
YoY %	74.17%	10.58%	-13.74%	52.04%	-2.30%	8.19%	-	-
Horiz. %	267.02%	153.31%	138.63%	160.71%	105.70%	108.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,946,155	11,662,306	10,164,744	8,317,034	8,113,001	6,241,538	5,634,113	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.98%	10.78%	-	-
Horiz. %	212.03%	206.99%	180.41%	147.62%	144.00%	110.78%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	486,904	455,114	416,868	401,512	367,638	295,134	262,051	10.87%
YoY %	6.99%	9.17%	3.82%	9.21%	24.57%	12.62%	-	-
Horiz. %	185.81%	173.67%	159.08%	153.22%	140.29%	112.62%	100.00%	-
Div Payout %	34.10%	35.65%	31.49%	63.29%	23.63%	31.20%	27.07%	-
YoY %	-4.35%	13.21%	-50.24%	167.84%	-24.26%	15.26%	-	-
Horiz. %	125.97%	131.70%	116.33%	233.80%	87.29%	115.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	11,946,155	11,662,306	10,164,744	8,317,034	8,113,001	6,241,538	5,634,113	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.98%	10.78%	-	-
Horiz. %	212.03%	206.99%	180.41%	147.62%	144.00%	110.78%	100.00%	-
NOSH	5,661,685	5,688,930	5,710,530	5,735,885	5,673,428	1,093,089	1,091,882	31.54%
YoY %	-0.48%	-0.38%	-0.44%	1.10%	419.03%	0.11%	-	-
Horiz. %	518.53%	521.02%	523.00%	525.32%	519.60%	100.11%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	16.81%	23.93%	26.51%	12.97%	35.73%	24.82%	26.78%	-
YoY %	-29.75%	-9.73%	104.39%	-63.70%	43.96%	-7.32%	-	-
Horiz. %	62.77%	89.36%	98.99%	48.43%	133.42%	92.68%	100.00%	-
ROE	11.95%	10.95%	13.02%	7.63%	19.17%	15.15%	17.18%	-
YoY %	9.13%	-15.90%	70.64%	-60.20%	26.53%	-11.82%	-	-
Horiz. %	69.56%	63.74%	75.79%	44.41%	111.58%	88.18%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	150.02	93.75	87.41	85.20	76.71	348.42	330.99	-12.35%
YoY %	60.02%	7.25%	2.59%	11.07%	-77.98%	5.27%	-	-
Horiz. %	45.32%	28.32%	26.41%	25.74%	23.18%	105.27%	100.00%	-
EPS	25.22	22.44	23.18	11.06	27.42	86.53	88.67	-18.89%
YoY %	12.39%	-3.19%	109.58%	-59.66%	-68.31%	-2.41%	-	-
Horiz. %	28.44%	25.31%	26.14%	12.47%	30.92%	97.59%	100.00%	-
DPS	8.60	8.00	7.30	7.00	6.48	27.00	24.00	-15.71%
YoY %	7.50%	9.59%	4.29%	8.02%	-76.00%	12.50%	-	-
Horiz. %	35.83%	33.33%	30.42%	29.17%	27.00%	112.50%	100.00%	-
NAPS	2.11	2.05	1.78	1.45	1.43	5.71	5.16	-13.84%
YoY %	2.93%	15.17%	22.76%	1.40%	-74.96%	10.66%	-	-
Horiz. %	40.89%	39.73%	34.50%	28.10%	27.71%	110.66%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 5,745,822
RPS	143.04	89.81	84.06	82.29	73.30	64.14	60.86	15.29%
YoY %	59.27%	6.84%	2.15%	12.26%	14.28%	5.39%	-	-
Horiz. %	235.03%	147.57%	138.12%	135.21%	120.44%	105.39%	100.00%	-
EPS	24.05	21.50	22.29	10.68	26.20	15.93	16.30	6.69%
YoY %	11.86%	-3.54%	108.71%	-59.24%	64.47%	-2.27%	-	-
Horiz. %	147.55%	131.90%	136.75%	65.52%	160.74%	97.73%	100.00%	-
DPS	8.20	7.66	7.02	6.76	6.19	4.97	4.41	10.88%
YoY %	7.05%	9.12%	3.85%	9.21%	24.55%	12.70%	-	-
Horiz. %	185.94%	173.70%	159.18%	153.29%	140.36%	112.70%	100.00%	-
NAPS	2.0118	1.964	1.7118	1.4006	1.3663	1.0511	0.9488	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.99%	10.78%	-	-
Horiz. %	212.04%	207.00%	180.42%	147.62%	144.00%	110.78%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	3.83	3.39	2.81	2.26	3.88	2.92	2.24	-
P/RPS	2.55	3.62	3.21	2.65	5.06	0.84	0.68	24.63%
YoY %	-29.56%	12.77%	21.13%	-47.63%	502.38%	23.53%	-	-
Horiz. %	375.00%	532.35%	472.06%	389.71%	744.12%	123.53%	100.00%	-
P/EPS	15.19	15.11	12.12	20.43	14.15	3.37	2.53	34.79%
YoY %	0.53%	24.67%	-40.68%	44.38%	319.88%	33.20%	-	-
Horiz. %	600.40%	597.23%	479.05%	807.51%	559.29%	133.20%	100.00%	-
EY	6.58	6.62	8.25	4.89	7.07	29.63	39.59	-25.84%
YoY %	-0.60%	-19.76%	68.71%	-30.83%	-76.14%	-25.16%	-	-
Horiz. %	16.62%	16.72%	20.84%	12.35%	17.86%	74.84%	100.00%	-
DY	2.25	2.36	2.60	3.10	1.67	9.25	10.71	-22.88%
YoY %	-4.66%	-9.23%	-16.13%	85.63%	-81.95%	-13.63%	-	-
Horiz. %	21.01%	22.04%	24.28%	28.94%	15.59%	86.37%	100.00%	-
P/NAPS	1.82	1.65	1.58	1.56	2.71	0.51	0.43	27.17%
YoY %	10.30%	4.43%	1.28%	-42.44%	431.37%	18.60%	-	-
Horiz. %	423.26%	383.72%	367.44%	362.79%	630.23%	118.60%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/02/11	25/02/10	25/02/09	28/02/08	28/02/07	22/02/06	-
Price	3.80	3.31	2.72	2.24	3.80	3.00	2.52	-
P/RPS	2.53	3.53	3.11	2.63	4.95	0.86	0.76	22.18%
YoY %	-28.33%	13.50%	18.25%	-46.87%	475.58%	13.16%	-	-
Horiz. %	332.89%	464.47%	409.21%	346.05%	651.32%	113.16%	100.00%	-
P/EPS	15.07	14.75	11.73	20.25	13.86	3.47	2.84	32.05%
YoY %	2.17%	25.75%	-42.07%	46.10%	299.42%	22.18%	-	-
Horiz. %	530.63%	519.37%	413.03%	713.03%	488.03%	122.18%	100.00%	-
EY	6.64	6.78	8.52	4.94	7.22	28.84	35.19	-24.25%
YoY %	-2.06%	-20.42%	72.47%	-31.58%	-74.97%	-18.04%	-	-
Horiz. %	18.87%	19.27%	24.21%	14.04%	20.52%	81.96%	100.00%	-
DY	2.26	2.42	2.68	3.13	1.71	9.00	9.52	-21.30%
YoY %	-6.61%	-9.70%	-14.38%	83.04%	-81.00%	-5.46%	-	-
Horiz. %	23.74%	25.42%	28.15%	32.88%	17.96%	94.54%	100.00%	-
P/NAPS	1.80	1.61	1.53	1.54	2.66	0.53	0.49	24.20%
YoY %	11.80%	5.23%	-0.65%	-42.11%	401.89%	8.16%	-	-
Horiz. %	367.35%	328.57%	312.24%	314.29%	542.86%	108.16%	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