[GENP] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	2,711,502	2,232,318	2,118,616	1,889,504	1,756,553	1,314,798	1,579,674	9.41%
YoY %	21.47%	5.37%	12.13%	7.57%	33.60%	-16.77%	-	-
Horiz. %	171.65%	141.32%	134.12%	119.61%	111.20%	83.23%	100.00%	-
PBT	450,620	229,113	125,762	418,099	636,575	203,505	404,252	1.82%
YoY %	96.68%	82.18%	-69.92%	-34.32%	212.81%	-49.66%	-	-
Horiz. %	111.47%	56.68%	31.11%	103.43%	157.47%	50.34%	100.00%	-
Tax	-117,091	-57,504	-37,607	-107,711	-167,488	-56,853	-109,821	1.07%
YoY %	-103.62%	-52.91%	65.09%	35.69%	-194.60%	48.23%	-	-
Horiz. %	106.62%	52.36%	34.24%	98.08%	152.51%	51.77%	100.00%	-
NP	333,529	171,609	88,155	310,388	469,087	146,652	294,431	2.09%
YoY %	94.35%	94.67%	-71.60%	-33.83%	219.86%	-50.19%	-	-
Horiz. %	113.28%	58.28%	29.94%	105.42%	159.32%	49.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,787	193,579	100,210	321,318	450,706	157,987	299,641	0.50%
YoY %	59.51%	93.17%	-68.81%	-28.71%	185.28%	-47.27%	-	-
Horiz. %	103.05%	64.60%	33.44%	107.23%	150.42%	52.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.98%	25.10%	29.90%	25.76%	26.31%	27.94%	27.17%	-
YoY %	3.51%	-16.05%	16.07%	-2.09%	-5.83%	2.83%	-	-
Horiz. %	95.62%	92.38%	110.05%	94.81%	96.83%	102.83%	100.00%	-
Total Cost	2,377,973	2,060,709	2,030,461	1,579,116	1,287,466	1,168,146	1,285,243	10.78%
YoY %	15.40%	1.49%	28.58%	22.65%	10.21%	-9.11%	-	-
Horiz. %	185.02%	160.34%	157.98%	122.87%	100.17%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,952,532	4,907,672	4,391,382	4,173,164	4,268,217	3,926,057	3,971,890	3.74%
YoY %	0.91%	11.76%	5.23%	-2.23%	8.72%	-1.15%	-	-
Horiz. %	124.69%	123.56%	110.56%	105.07%	107.46%	98.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	233,271	139,065	94,767	200,941	192,625	38,876	72,445	21.49%
YoY %	67.74%	46.74%	-52.84%	4.32%	395.49%	-46.34%	-	-
Horiz. %	322.00%	191.96%	130.81%	277.37%	265.89%	53.66%	100.00%	-
Div Payout %	75.54%	71.84%	94.57%	62.54%	42.74%	24.61%	24.18%	-
YoY %	5.15%	-24.04%	51.22%	46.33%	73.67%	1.78%	-	-
Horiz. %	312.41%	297.11%	391.11%	258.64%	176.76%	101.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	4,952,532	4,907,672	4,391,382	4,173,164	4,268,217	3,926,057	3,971,890	3.74%
YoY %	0.91%	11.76%	5.23%	-2.23%	8.72%	-1.15%	-	-
Horiz. %	124.69%	123.56%	110.56%	105.07%	107.46%	98.85%	100.00%	-
NOSH	897,358	897,358	897,358	805,006	794,826	785,211	772,741	2.52%
YoY %	0.00%	0.00%	11.47%	1.28%	1.22%	1.61%	-	-
Horiz. %	116.13%	116.13%	116.13%	104.18%	102.86%	101.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.30%	7.69%	4.16%	16.43%	26.70%	11.15%	18.64%	-
YoY %	59.95%	84.86%	-74.68%	-38.46%	139.46%	-40.18%	-	-
Horiz. %	65.99%	41.26%	22.32%	88.14%	143.24%	59.82%	100.00%	-
ROE	6.23%	3.94%	2.28%	7.70%	10.56%	4.02%	7.54%	-
YoY %	58.12%	72.81%	-70.39%	-27.08%	162.69%	-46.68%	-	-
Horiz. %	82.63%	52.25%	30.24%	102.12%	140.05%	53.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	302.22	248.81	260.52	234.99	221.00	167.45	204.42	6.72%
YoY %	21.47%	-4.49%	10.86%	6.33%	31.98%	-18.09%	-	-
Horiz. %	147.84%	121.72%	127.44%	114.95%	108.11%	81.91%	100.00%	-
EPS	34.42	21.58	12.32	39.96	56.70	20.12	38.78	-1.96%
YoY %	59.50%	75.16%	-69.17%	-29.52%	181.81%	-48.12%	-	-
Horiz. %	88.76%	55.65%	31.77%	103.04%	146.21%	51.88%	100.00%	-
DPS	26.00	15.50	11.75	25.25	24.50	5.00	9.50	18.25%
YoY %	67.74%	31.91%	-53.47%	3.06%	390.00%	-47.37%	-	-
Horiz. %	273.68%	163.16%	123.68%	265.79%	257.89%	52.63%	100.00%	-
NAPS	5.52	5.47	5.40	5.19	5.37	5.00	5.14	1.19%
YoY %	0.91%	1.30%	4.05%	-3.35%	7.40%	-2.72%	-	-
Horiz. %	107.39%	106.42%	105.06%	100.97%	104.47%	97.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 805,006
RPS	302.33	248.90	236.22	210.68	195.85	146.60	176.13	9.41%
YoY %	21.47%	5.37%	12.12%	7.57%	33.59%	-16.77%	-	-
Horiz. %	171.65%	141.32%	134.12%	119.62%	111.20%	83.23%	100.00%	-
EPS	34.43	21.58	11.17	35.83	50.25	17.62	33.41	0.50%
YoY %	59.55%	93.20%	-68.83%	-28.70%	185.19%	-47.26%	-	-
Horiz. %	103.05%	64.59%	33.43%	107.24%	150.40%	52.74%	100.00%	-
DPS	26.01	15.51	10.57	22.40	21.48	4.33	8.08	21.49%
YoY %	67.70%	46.74%	-52.81%	4.28%	396.07%	-46.41%	-	-
Horiz. %	321.91%	191.96%	130.82%	277.23%	265.84%	53.59%	100.00%	-
NAPS	5.522	5.4719	4.8963	4.653	4.759	4.3775	4.4286	3.74%
YoY %	0.92%	11.76%	5.23%	-2.23%	8.72%	-1.15%	-	-
Horiz. %	124.69%	123.56%	110.56%	105.07%	107.46%	98.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	7.14	9.83	10.00	9.45	11.04	10.62	9.91	-
P/RPS	2.36	3.95	3.84	4.02	5.00	6.34	4.85	-11.30%
YoY %	-40.25%	2.86%	-4.48%	-19.60%	-21.14%	30.72%	-	-
Horiz. %	48.66%	81.44%	79.18%	82.89%	103.09%	130.72%	100.00%	-
P/EPS	20.75	45.56	81.15	23.65	19.47	52.78	25.56	-3.41%
YoY %	-54.46%	-43.86%	243.13%	21.47%	-63.11%	106.49%	-	-
Horiz. %	81.18%	178.25%	317.49%	92.53%	76.17%	206.49%	100.00%	-
EY	4.82	2.19	1.23	4.23	5.14	1.89	3.91	3.54%
YoY %	120.09%	78.05%	-70.92%	-17.70%	171.96%	-51.66%	-	-
Horiz. %	123.27%	56.01%	31.46%	108.18%	131.46%	48.34%	100.00%	-
DY	3.64	1.58	1.18	2.67	2.22	0.47	0.96	24.84%
YoY %	130.38%	33.90%	-55.81%	20.27%	372.34%	-51.04%	-	-
Horiz. %	379.17%	164.58%	122.92%	278.12%	231.25%	48.96%	100.00%	-
P/NAPS	1.29	1.80	1.85	1.82	2.06	2.12	1.93	-6.48%
YoY %	-28.33%	-2.70%	1.65%	-11.65%	-2.83%	9.84%	-	-
Horiz. %	66.84%	93.26%	95.85%	94.30%	106.74%	109.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	26/08/20	28/08/19	28/08/18	23/08/17	25/08/16	25/08/15	-
Price	7.37	9.90	10.00	9.44	10.58	10.64	8.92	-
P/RPS	2.44	3.98	3.84	4.02	4.79	6.35	4.36	-9.21%
YoY %	-38.69%	3.65%	-4.48%	-16.08%	-24.57%	45.64%	-	-
Horiz. %	55.96%	91.28%	88.07%	92.20%	109.86%	145.64%	100.00%	-
P/EPS	21.41	45.88	81.15	23.62	18.66	52.88	23.00	-1.18%
YoY %	-53.33%	-43.46%	243.56%	26.58%	-64.71%	129.91%	-	-
Horiz. %	93.09%	199.48%	352.83%	102.70%	81.13%	229.91%	100.00%	-
EY	4.67	2.18	1.23	4.23	5.36	1.89	4.35	1.18%
YoY %	114.22%	77.24%	-70.92%	-21.08%	183.60%	-56.55%	-	-
Horiz. %	107.36%	50.11%	28.28%	97.24%	123.22%	43.45%	100.00%	-
DY	3.53	1.57	1.18	2.67	2.32	0.47	1.07	21.98%
YoY %	124.84%	33.05%	-55.81%	15.09%	393.62%	-56.07%	-	-
Horiz. %	329.91%	146.73%	110.28%	249.53%	216.82%	43.93%	100.00%	-
P/NAPS	1.34	1.81	1.85	1.82	1.97	2.13	1.74	-4.25%
YoY %	-25.97%	-2.16%	1.65%	-7.61%	-7.51%	22.41%	-	-
Horiz. %	77.01%	104.02%	106.32%	104.60%	113.22%	122.41%	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