[GENM] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	2,224,464	2,119,482	1,896,025	1,226,492	1,202,256	1,240,769	1,031,878	13.64%
YoY %	4.95%	11.79%	54.59%	2.02%	-3.10%	20.24%	-	-
Horiz. %	215.57%	205.40%	183.75%	118.86%	116.51%	120.24%	100.00%	-
PBT	569,968	638,503	430,342	414,130	438,859	511,325	389,030	6.56%
YoY %	-10.73%	48.37%	3.91%	-5.63%	-14.17%	31.44%	-	-
Horiz. %	146.51%	164.13%	110.62%	106.45%	112.81%	131.44%	100.00%	-
Tax	-112,935	-142,703	-116,589	-108,594	-108,491	-127,153	-83,294	5.19%
YoY %	20.86%	-22.40%	-7.36%	-0.09%	14.68%	-52.66%	-	-
Horiz. %	135.59%	171.32%	139.97%	130.37%	130.25%	152.66%	100.00%	-
NP	457,033	495,800	313,753	305,536	330,368	384,172	305,736	6.92%
YoY %	-7.82%	58.02%	2.69%	-7.52%	-14.01%	25.65%	-	-
Horiz. %	149.49%	162.17%	102.62%	99.93%	108.06%	125.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	460,406	495,800	313,753	305,690	330,481	384,281	305,833	7.04%
YoY %	-7.14%	58.02%	2.64%	-7.50%	-14.00%	25.65%	-	-
Horiz. %	150.54%	162.11%	102.59%	99.95%	108.06%	125.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.81%	22.35%	27.09%	26.22%	24.72%	24.87%	21.41%	-
YoY %	-11.36%	-17.50%	3.32%	6.07%	-0.60%	16.16%	-	-
Horiz. %	92.53%	104.39%	126.53%	122.47%	115.46%	116.16%	100.00%	-
Total Cost	1,767,431	1,623,682	1,582,272	920,956	871,888	856,597	726,142	15.96%
YoY %	8.85%	2.62%	71.81%	5.63%	1.79%	17.97%	-	-
Horiz. %	243.40%	223.60%	217.90%	126.83%	120.07%	117.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,571,963	12,805,805	11,666,627	10,094,613	9,091,086	8,156,636	7,036,375	12.88%
YoY %	13.79%	9.76%	15.57%	11.04%	11.46%	15.92%	-	-
Horiz. %	207.09%	181.99%	165.80%	143.46%	129.20%	115.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	243,811	215,318	215,209	205,314	171,529	172,323	159,565	7.31%
YoY %	13.23%	0.05%	4.82%	19.70%	-0.46%	8.00%	-	-
Horiz. %	152.80%	134.94%	134.87%	128.67%	107.50%	108.00%	100.00%	-
Div Payout %	52.96%	43.43%	68.59%	67.16%	51.90%	44.84%	52.17%	-
YoY %	21.94%	-36.68%	2.13%	29.40%	15.74%	-14.05%	-	-
Horiz. %	101.51%	83.25%	131.47%	128.73%	99.48%	85.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	14,571,963	12,805,805	11,666,627	10,094,613	9,091,086	8,156,636	7,036,375	12.88%
YoY %	13.79%	9.76%	15.57%	11.04%	11.46%	15.92%	-	-
Horiz. %	207.09%	181.99%	165.80%	143.46%	129.20%	115.92%	100.00%	-
NOSH	5,670,024	5,666,285	5,663,411	5,703,171	5,717,664	5,744,110	5,540,452	0.38%
YoY %	0.07%	0.05%	-0.70%	-0.25%	-0.46%	3.68%	-	-
Horiz. %	102.34%	102.27%	102.22%	102.94%	103.20%	103.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	20.55%	23.39%	16.55%	24.91%	27.48%	30.96%	29.63%	-
YoY %	-12.14%	41.33%	-33.56%	-9.35%	-11.24%	4.49%	-	-
Horiz. %	69.36%	78.94%	55.86%	84.07%	92.74%	104.49%	100.00%	-
ROE	3.16%	3.87%	2.69%	3.03%	3.64%	4.71%	4.35%	-
YoY %	-18.35%	43.87%	-11.22%	-16.76%	-22.72%	8.28%	-	-
Horiz. %	72.64%	88.97%	61.84%	69.66%	83.68%	108.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	39.23	37.41	33.48	21.51	21.03	21.60	18.62	13.21%
YoY %	4.87%	11.74%	55.65%	2.28%	-2.64%	16.00%	-	-
Horiz. %	210.69%	200.91%	179.81%	115.52%	112.94%	116.00%	100.00%	-
EPS	8.12	8.75	5.54	5.36	5.78	6.69	5.52	6.63%
YoY %	-7.20%	57.94%	3.36%	-7.27%	-13.60%	21.20%	-	-
Horiz. %	147.10%	158.51%	100.36%	97.10%	104.71%	121.20%	100.00%	-
DPS	4.30	3.80	3.80	3.60	3.00	3.00	2.88	6.90%
YoY %	13.16%	0.00%	5.56%	20.00%	0.00%	4.17%	-	-
Horiz. %	149.31%	131.94%	131.94%	125.00%	104.17%	104.17%	100.00%	-
NAPS	2.57	2.26	2.06	1.77	1.59	1.42	1.27	12.45%
YoY %	13.72%	9.71%	16.38%	11.32%	11.97%	11.81%	-	-
Horiz. %	202.36%	177.95%	162.20%	139.37%	125.20%	111.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,703,171
RPS	39.24	37.39	33.45	21.64	21.21	21.89	18.20	13.64%
YoY %	4.95%	11.78%	54.57%	2.03%	-3.11%	20.27%	-	-
Horiz. %	215.60%	205.44%	183.79%	118.90%	116.54%	120.27%	100.00%	-
EPS	8.12	8.75	5.53	5.39	5.83	6.78	5.39	7.06%
YoY %	-7.20%	58.23%	2.60%	-7.55%	-14.01%	25.79%	-	-
Horiz. %	150.65%	162.34%	102.60%	100.00%	108.16%	125.79%	100.00%	-
DPS	4.30	3.80	3.80	3.62	3.03	3.04	2.81	7.34%
YoY %	13.16%	0.00%	4.97%	19.47%	-0.33%	8.19%	-	-
Horiz. %	153.02%	135.23%	135.23%	128.83%	107.83%	108.19%	100.00%	-
NAPS	2.5705	2.2589	2.058	1.7807	1.6037	1.4388	1.2412	12.88%
YoY %	13.79%	9.76%	15.57%	11.04%	11.46%	15.92%	-	-
Horiz. %	207.10%	181.99%	165.81%	143.47%	129.21%	115.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.89	3.60	3.60	2.73	2.70	2.60	3.46	-
P/RPS	9.92	9.62	10.75	12.69	12.84	12.04	18.58	-9.92%
YoY %	3.12%	-10.51%	-15.29%	-1.17%	6.64%	-35.20%	-	-
Horiz. %	53.39%	51.78%	57.86%	68.30%	69.11%	64.80%	100.00%	-
P/EPS	47.91	41.14	64.98	50.93	46.71	38.86	62.68	-4.37%
YoY %	16.46%	-36.69%	27.59%	9.03%	20.20%	-38.00%	-	-
Horiz. %	76.44%	65.63%	103.67%	81.25%	74.52%	62.00%	100.00%	-
EY	2.09	2.43	1.54	1.96	2.14	2.57	1.60	4.54%
YoY %	-13.99%	57.79%	-21.43%	-8.41%	-16.73%	60.62%	-	-
Horiz. %	130.62%	151.88%	96.25%	122.50%	133.75%	160.62%	100.00%	-
DY	1.11	1.06	1.06	1.32	1.11	1.15	0.83	4.95%
YoY %	4.72%	0.00%	-19.70%	18.92%	-3.48%	38.55%	-	-
Horiz. %	133.73%	127.71%	127.71%	159.04%	133.73%	138.55%	100.00%	-
P/NAPS	1.51	1.59	1.75	1.54	1.70	1.83	2.72	-9.33%
YoY %	-5.03%	-9.14%	13.64%	-9.41%	-7.10%	-32.72%	-	-
Horiz. %	55.51%	58.46%	64.34%	56.62%	62.50%	67.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	27/08/08	23/08/07	-
Price	4.04	3.30	3.41	2.99	2.80	2.53	3.80	-
P/RPS	10.30	8.82	10.19	13.90	13.32	11.71	20.40	-10.75%
YoY %	16.78%	-13.44%	-26.69%	4.35%	13.75%	-42.60%	-	-
Horiz. %	50.49%	43.24%	49.95%	68.14%	65.29%	57.40%	100.00%	-
P/EPS	49.75	37.71	61.55	55.78	48.44	37.82	68.84	-5.26%
YoY %	31.93%	-38.73%	10.34%	15.15%	28.08%	-45.06%	-	-
Horiz. %	72.27%	54.78%	89.41%	81.03%	70.37%	54.94%	100.00%	-
EY	2.01	2.65	1.62	1.79	2.06	2.64	1.45	5.58%
YoY %	-24.15%	63.58%	-9.50%	-13.11%	-21.97%	82.07%	-	-
Horiz. %	138.62%	182.76%	111.72%	123.45%	142.07%	182.07%	100.00%	-
DY	1.06	1.15	1.11	1.20	1.07	1.19	0.76	5.69%
YoY %	-7.83%	3.60%	-7.50%	12.15%	-10.08%	56.58%	-	-
Horiz. %	139.47%	151.32%	146.05%	157.89%	140.79%	156.58%	100.00%	-
P/NAPS	1.57	1.46	1.66	1.69	1.76	1.78	2.99	-10.17%
YoY %	7.53%	-12.05%	-1.78%	-3.98%	-1.12%	-40.47%	-	-
Horiz. %	52.51%	48.83%	55.52%	56.52%	58.86%	59.53%	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