[GENP] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	446,245	309,123	305,730	360,508	290,734	294,043	364,382	3.43%
YoY %	44.36%	1.11%	-15.19%	24.00%	-1.13%	-19.30%	-	-
Horiz. %	122.47%	84.83%	83.90%	98.94%	79.79%	80.70%	100.00%	-
PBT	103,846	39,700	55,564	92,951	53,294	87,872	190,934	-9.64%
YoY %	161.58%	-28.55%	-40.22%	74.41%	-39.35%	-53.98%	-	-
Horiz. %	54.39%	20.79%	29.10%	48.68%	27.91%	46.02%	100.00%	-
Tax	-27,774	-11,652	-17,471	-22,099	-12,755	-20,479	-49,818	-9.27%
YoY %	-138.36%	33.31%	20.94%	-73.26%	37.72%	58.89%	-	-
Horiz. %	55.75%	23.39%	35.07%	44.36%	25.60%	41.11%	100.00%	-
NP	76,072	28,048	38,093	70,852	40,539	67,393	141,116	-9.77%
YoY %	171.22%	-26.37%	-46.24%	74.77%	-39.85%	-52.24%	-	-
Horiz. %	53.91%	19.88%	26.99%	50.21%	28.73%	47.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,978	33,933	40,028	69,227	42,364	69,835	139,900	-10.68%
YoY %	109.17%	-15.23%	-42.18%	63.41%	-39.34%	-50.08%	-	-
Horiz. %	50.73%	24.26%	28.61%	49.48%	30.28%	49.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	29.35%	31.44%	23.77%	23.93%	23.31%	26.09%	-
YoY %	-8.86%	-6.65%	32.27%	-0.67%	2.66%	-10.66%	-	-
Horiz. %	102.53%	112.50%	120.51%	91.11%	91.72%	89.34%	100.00%	-
Total Cost	370,173	281,075	267,637	289,656	250,195	226,650	223,266	8.78%
YoY %	31.70%	5.02%	-7.60%	15.77%	10.39%	1.52%	-	-
Horiz. %	165.80%	125.89%	119.87%	129.74%	112.06%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	43,715	15,704	19,318	22,847	28,470	32,260	32,243	5.19%
YoY %	178.37%	-18.71%	-15.45%	-19.75%	-11.75%	0.05%	-	-
Horiz. %	135.58%	48.71%	59.91%	70.86%	88.30%	100.05%	100.00%	-
Div Payout %	61.59%	46.28%	48.26%	33.00%	67.20%	46.20%	23.05%	-
YoY %	33.08%	-4.10%	46.24%	-50.89%	45.45%	100.43%	-	-
Horiz. %	267.20%	200.78%	209.37%	143.17%	291.54%	200.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-
NOSH	794,826	785,211	772,741	761,573	759,211	759,076	758,676	0.77%
YoY %	1.22%	1.61%	1.47%	0.31%	0.02%	0.05%	-	-
Horiz. %	104.76%	103.50%	101.85%	100.38%	100.07%	100.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	17.05%	9.07%	12.46%	19.65%	13.94%	22.92%	38.73%	-
YoY %	87.98%	-27.21%	-36.59%	40.96%	-39.18%	-40.82%	-	-
Horiz. %	44.02%	23.42%	32.17%	50.74%	35.99%	59.18%	100.00%	-
ROE	1.66%	0.86%	1.01%	1.91%	1.22%	2.12%	4.58%	-
YoY %	93.02%	-14.85%	-47.12%	56.56%	-42.45%	-53.71%	-	-
Horiz. %	36.24%	18.78%	22.05%	41.70%	26.64%	46.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	56.14	39.37	39.56	47.34	38.29	38.74	48.03	2.63%
YoY %	42.60%	-0.48%	-16.43%	23.64%	-1.16%	-19.34%	-	-
Horiz. %	116.89%	81.97%	82.37%	98.56%	79.72%	80.66%	100.00%	-
EPS	8.93	4.32	5.18	9.09	5.58	9.20	18.44	-11.37%
YoY %	106.71%	-16.60%	-43.01%	62.90%	-39.35%	-50.11%	-	-
Horiz. %	48.43%	23.43%	28.09%	49.30%	30.26%	49.89%	100.00%	-
DPS	5.50	2.00	2.50	3.00	3.75	4.25	4.25	4.38%
YoY %	175.00%	-20.00%	-16.67%	-20.00%	-11.76%	0.00%	-	-
Horiz. %	129.41%	47.06%	58.82%	70.59%	88.24%	100.00%	100.00%	-
NAPS	5.37	5.00	5.14	4.77	4.57	4.34	4.03	4.89%
YoY %	7.40%	-2.72%	7.76%	4.38%	5.30%	7.69%	-	-
Horiz. %	133.25%	124.07%	127.54%	118.36%	113.40%	107.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 761,573
RPS	49.76	34.47	34.09	40.20	32.42	32.79	40.63	3.43%
YoY %	44.36%	1.11%	-15.20%	24.00%	-1.13%	-19.30%	-	-
Horiz. %	122.47%	84.84%	83.90%	98.94%	79.79%	80.70%	100.00%	-
EPS	7.91	3.78	4.46	7.72	4.72	7.79	15.60	-10.69%
YoY %	109.26%	-15.25%	-42.23%	63.56%	-39.41%	-50.06%	-	-
Horiz. %	50.71%	24.23%	28.59%	49.49%	30.26%	49.94%	100.00%	-
DPS	4.87	1.75	2.15	2.55	3.17	3.60	3.60	5.16%
YoY %	178.29%	-18.60%	-15.69%	-19.56%	-11.94%	0.00%	-	-
Horiz. %	135.28%	48.61%	59.72%	70.83%	88.06%	100.00%	100.00%	-
NAPS	4.759	4.3775	4.4286	4.0504	3.8685	3.6732	3.409	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	11.04	10.62	9.91	11.60	9.23	9.30	7.92	-
P/RPS	19.66	26.98	25.05	24.51	24.10	24.01	16.49	2.97%
YoY %	-27.13%	7.70%	2.20%	1.70%	0.37%	45.60%	-	-
Horiz. %	119.22%	163.61%	151.91%	148.64%	146.15%	145.60%	100.00%	-
P/EPS	123.63	245.75	191.31	127.61	165.41	101.09	42.95	19.24%
YoY %	-49.69%	28.46%	49.92%	-22.85%	63.63%	135.37%	-	-
Horiz. %	287.85%	572.18%	445.42%	297.11%	385.12%	235.37%	100.00%	-
EY	0.81	0.41	0.52	0.78	0.60	0.99	2.33	-16.13%
YoY %	97.56%	-21.15%	-33.33%	30.00%	-39.39%	-57.51%	-	-
Horiz. %	34.76%	17.60%	22.32%	33.48%	25.75%	42.49%	100.00%	-
DY	0.50	0.19	0.25	0.26	0.41	0.46	0.54	-1.27%
YoY %	163.16%	-24.00%	-3.85%	-36.59%	-10.87%	-14.81%	-	-
Horiz. %	92.59%	35.19%	46.30%	48.15%	75.93%	85.19%	100.00%	-
P/NAPS	2.06	2.12	1.93	2.43	2.02	2.14	1.97	0.74%
YoY %	-2.83%	9.84%	-20.58%	20.30%	-5.61%	8.63%	-	-
Horiz. %	104.57%	107.61%	97.97%	123.35%	102.54%	108.63%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/08/16	25/08/15	27/08/14	28/08/13	28/08/12	24/08/11	-
Price	10.58	10.64	8.92	10.20	9.00	9.34	7.04	-
P/RPS	18.84	27.03	22.55	21.55	23.50	24.11	14.66	4.26%
YoY %	-30.30%	19.87%	4.64%	-8.30%	-2.53%	64.46%	-	-
Horiz. %	128.51%	184.38%	153.82%	147.00%	160.30%	164.46%	100.00%	-
P/EPS	118.48	246.21	172.20	112.21	161.29	101.52	38.18	20.75%
YoY %	-51.88%	42.98%	53.46%	-30.43%	58.88%	165.90%	-	-
Horiz. %	310.32%	644.87%	451.02%	293.90%	422.45%	265.90%	100.00%	-
EY	0.84	0.41	0.58	0.89	0.62	0.99	2.62	-17.25%
YoY %	104.88%	-29.31%	-34.83%	43.55%	-37.37%	-62.21%	-	-
Horiz. %	32.06%	15.65%	22.14%	33.97%	23.66%	37.79%	100.00%	-
DY	0.52	0.19	0.28	0.29	0.42	0.46	0.60	-2.35%
YoY %	173.68%	-32.14%	-3.45%	-30.95%	-8.70%	-23.33%	-	-
Horiz. %	86.67%	31.67%	46.67%	48.33%	70.00%	76.67%	100.00%	-
P/NAPS	1.97	2.13	1.74	2.14	1.97	2.15	1.75	1.99%
YoY %	-7.51%	22.41%	-18.69%	8.63%	-8.37%	22.86%	-	-
Horiz. %	112.57%	121.71%	99.43%	122.29%	112.57%	122.86%	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