[GENP] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	360,508	290,734	294,043	364,382	231,168	185,967	321,935	1.90%
YoY %	24.00%	-1.13%	-19.30%	57.63%	24.31%	-42.23%	-	-
Horiz. %	111.98%	90.31%	91.34%	113.18%	71.81%	57.77%	100.00%	-
PBT	92,951	53,294	87,872	190,934	95,586	76,800	157,618	-8.42%
YoY %	74.41%	-39.35%	-53.98%	99.75%	24.46%	-51.27%	-	-
Horiz. %	58.97%	33.81%	55.75%	121.14%	60.64%	48.73%	100.00%	-
Tax	-22,099	-12,755	-20,479	-49,818	-25,097	-17,224	-40,932	-9.75%
YoY %	-73.26%	37.72%	58.89%	-98.50%	-45.71%	57.92%	-	-
Horiz. %	53.99%	31.16%	50.03%	121.71%	61.31%	42.08%	100.00%	-
NP	70,852	40,539	67,393	141,116	70,489	59,576	116,686	-7.97%
YoY %	74.77%	-39.85%	-52.24%	100.20%	18.32%	-48.94%	-	-
Horiz. %	60.72%	34.74%	57.76%	120.94%	60.41%	51.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,227	42,364	69,835	139,900	71,384	59,088	115,085	-8.11%
YoY %	63.41%	-39.34%	-50.08%	95.98%	20.81%	-48.66%	-	-
Horiz. %	60.15%	36.81%	60.68%	121.56%	62.03%	51.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.77%	23.93%	23.31%	26.09%	26.26%	22.43%	25.97%	-
YoY %	-0.67%	2.66%	-10.66%	-0.65%	17.08%	-13.63%	-	-
Horiz. %	91.53%	92.14%	89.76%	100.46%	101.12%	86.37%	100.00%	-
Total Cost	289,656	250,195	226,650	223,266	160,679	126,391	205,249	5.90%
YoY %	15.77%	10.39%	1.52%	38.95%	27.13%	-38.42%	-	-
Horiz. %	141.12%	121.90%	110.43%	108.78%	78.28%	61.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,632,703	3,469,596	3,294,390	3,057,467	2,715,778	2,424,123	2,230,622	8.46%
YoY %	4.70%	5.32%	7.75%	12.58%	12.03%	8.67%	-	-
Horiz. %	162.86%	155.54%	147.69%	137.07%	121.75%	108.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	22,847	28,470	32,260	32,243	30,343	28,407	37,807	-8.04%
YoY %	-19.75%	-11.75%	0.05%	6.26%	6.82%	-24.86%	-	-
Horiz. %	60.43%	75.30%	85.33%	85.28%	80.26%	75.14%	100.00%	-
Div Payout %	33.00%	67.20%	46.20%	23.05%	42.51%	48.08%	32.85%	-
YoY %	-50.89%	45.45%	100.43%	-45.78%	-11.58%	46.36%	-	-
Horiz. %	100.46%	204.57%	140.64%	70.17%	129.41%	146.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	3,632,703	3,469,596	3,294,390	3,057,467	2,715,778	2,424,123	2,230,622	8.46%
YoY %	4.70%	5.32%	7.75%	12.58%	12.03%	8.67%	-	-
Horiz. %	162.86%	155.54%	147.69%	137.07%	121.75%	108.67%	100.00%	-
NOSH	761,573	759,211	759,076	758,676	758,597	757,538	756,143	0.11%
YoY %	0.31%	0.02%	0.05%	0.01%	0.14%	0.18%	-	-
Horiz. %	100.72%	100.41%	100.39%	100.33%	100.32%	100.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	19.65%	13.94%	22.92%	38.73%	30.49%	32.04%	36.25%	-
YoY %	40.96%	-39.18%	-40.82%	27.03%	-4.84%	-11.61%	-	-
Horiz. %	54.21%	38.46%	63.23%	106.84%	84.11%	88.39%	100.00%	-
ROE	1.91%	1.22%	2.12%	4.58%	2.63%	2.44%	5.16%	-
YoY %	56.56%	-42.45%	-53.71%	74.14%	7.79%	-52.71%	-	-
Horiz. %	37.02%	23.64%	41.09%	88.76%	50.97%	47.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	47.34	38.29	38.74	48.03	30.47	24.55	42.58	1.78%
YoY %	23.64%	-1.16%	-19.34%	57.63%	24.11%	-42.34%	-	-
Horiz. %	111.18%	89.92%	90.98%	112.80%	71.56%	57.66%	100.00%	-
EPS	9.09	5.58	9.20	18.44	9.41	7.80	15.22	-8.22%
YoY %	62.90%	-39.35%	-50.11%	95.96%	20.64%	-48.75%	-	-
Horiz. %	59.72%	36.66%	60.45%	121.16%	61.83%	51.25%	100.00%	-
DPS	3.00	3.75	4.25	4.25	4.00	3.75	5.00	-8.15%
YoY %	-20.00%	-11.76%	0.00%	6.25%	6.67%	-25.00%	-	-
Horiz. %	60.00%	75.00%	85.00%	85.00%	80.00%	75.00%	100.00%	-
NAPS	4.77	4.57	4.34	4.03	3.58	3.20	2.95	8.33%
YoY %	4.38%	5.30%	7.69%	12.57%	11.87%	8.47%	-	-
Horiz. %	161.69%	154.92%	147.12%	136.61%	121.36%	108.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 758,676
RPS	40.20	32.42	32.79	40.63	25.77	20.73	35.90	1.90%
YoY %	24.00%	-1.13%	-19.30%	57.66%	24.31%	-42.26%	-	-
Horiz. %	111.98%	90.31%	91.34%	113.18%	71.78%	57.74%	100.00%	-
EPS	7.72	4.72	7.79	15.60	7.96	6.59	12.83	-8.11%
YoY %	63.56%	-39.41%	-50.06%	95.98%	20.79%	-48.64%	-	-
Horiz. %	60.17%	36.79%	60.72%	121.59%	62.04%	51.36%	100.00%	-
DPS	2.55	3.17	3.60	3.60	3.38	3.17	4.22	-8.04%
YoY %	-19.56%	-11.94%	0.00%	6.51%	6.62%	-24.88%	-	-
Horiz. %	60.43%	75.12%	85.31%	85.31%	80.09%	75.12%	100.00%	-
NAPS	4.0504	3.8685	3.6732	3.409	3.028	2.7028	2.4871	8.46%
YoY %	4.70%	5.32%	7.75%	12.58%	12.03%	8.67%	-	-
Horiz. %	162.86%	155.54%	147.69%	137.07%	121.75%	108.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	11.60	9.23	9.30	7.92	6.67	5.50	8.20	-
P/RPS	24.51	24.10	24.01	16.49	21.89	22.40	19.26	4.09%
YoY %	1.70%	0.37%	45.60%	-24.67%	-2.28%	16.30%	-	-
Horiz. %	127.26%	125.13%	124.66%	85.62%	113.66%	116.30%	100.00%	-
P/EPS	127.61	165.41	101.09	42.95	70.88	70.51	53.88	15.44%
YoY %	-22.85%	63.63%	135.37%	-39.40%	0.52%	30.86%	-	-
Horiz. %	236.84%	307.00%	187.62%	79.71%	131.55%	130.86%	100.00%	-
EY	0.78	0.60	0.99	2.33	1.41	1.42	1.86	-13.47%
YoY %	30.00%	-39.39%	-57.51%	65.25%	-0.70%	-23.66%	-	-
Horiz. %	41.94%	32.26%	53.23%	125.27%	75.81%	76.34%	100.00%	-
DY	0.26	0.41	0.46	0.54	0.60	0.68	0.61	-13.24%
YoY %	-36.59%	-10.87%	-14.81%	-10.00%	-11.76%	11.48%	-	-
Horiz. %	42.62%	67.21%	75.41%	88.52%	98.36%	111.48%	100.00%	-
P/NAPS	2.43	2.02	2.14	1.97	1.86	1.72	2.78	-2.21%
YoY %	20.30%	-5.61%	8.63%	5.91%	8.14%	-38.13%	-	-
Horiz. %	87.41%	72.66%	76.98%	70.86%	66.91%	61.87%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	24/08/11	25/08/10	25/08/09	26/08/08	-
Price	10.20	9.00	9.34	7.04	7.22	5.88	5.45	-
P/RPS	21.55	23.50	24.11	14.66	23.69	23.95	12.80	9.06%
YoY %	-8.30%	-2.53%	64.46%	-38.12%	-1.09%	87.11%	-	-
Horiz. %	168.36%	183.59%	188.36%	114.53%	185.08%	187.11%	100.00%	-
P/EPS	112.21	161.29	101.52	38.18	76.73	75.38	35.81	20.95%
YoY %	-30.43%	58.88%	165.90%	-50.24%	1.79%	110.50%	-	-
Horiz. %	313.35%	450.40%	283.50%	106.62%	214.27%	210.50%	100.00%	-
EY	0.89	0.62	0.99	2.62	1.30	1.33	2.79	-17.33%
YoY %	43.55%	-37.37%	-62.21%	101.54%	-2.26%	-52.33%	-	-
Horiz. %	31.90%	22.22%	35.48%	93.91%	46.59%	47.67%	100.00%	-
DY	0.29	0.42	0.46	0.60	0.55	0.64	0.92	-17.49%
YoY %	-30.95%	-8.70%	-23.33%	9.09%	-14.06%	-30.43%	-	-
Horiz. %	31.52%	45.65%	50.00%	65.22%	59.78%	69.57%	100.00%	-
P/NAPS	2.14	1.97	2.15	1.75	2.02	1.84	1.85	2.45%
YoY %	8.63%	-8.37%	22.86%	-13.37%	9.78%	-0.54%	-	-
Horiz. %	115.68%	106.49%	116.22%	94.59%	109.19%	99.46%	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