[GENM] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	8,670,364	6,608,046	5,183,118	4,934,320	4,589,293	4,179,688	3,613,884	15.68%
YoY %	31.21%	27.49%	5.04%	7.52%	9.80%	15.66%	-	-
Horiz. %	239.92%	182.85%	143.42%	136.54%	126.99%	115.66%	100.00%	-
PBT	1,933,862	1,903,310	1,752,024	1,044,833	2,094,331	1,406,539	1,095,936	9.91%
YoY %	1.61%	8.63%	67.68%	-50.11%	48.90%	28.34%	-	-
Horiz. %	176.46%	173.67%	159.87%	95.34%	191.10%	128.34%	100.00%	-
Tax	-470,972	-473,317	-456,656	-486,569	-400,921	-337,959	-235,301	12.24%
YoY %	0.50%	-3.65%	6.15%	-21.36%	-18.63%	-43.63%	-	-
Horiz. %	200.16%	201.15%	194.07%	206.79%	170.39%	143.63%	100.00%	-
NP	1,462,890	1,429,993	1,295,368	558,264	1,693,410	1,068,580	860,635	9.23%
YoY %	2.30%	10.39%	132.04%	-67.03%	58.47%	24.16%	-	-
Horiz. %	169.98%	166.16%	150.51%	64.87%	196.76%	124.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,462,890	1,429,993	1,295,830	558,672	1,693,816	1,068,971	861,023	9.22%
YoY %	2.30%	10.35%	131.95%	-67.02%	58.45%	24.15%	-	-
Horiz. %	169.90%	166.08%	150.50%	64.88%	196.72%	124.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	24.87%	26.06%	46.57%	19.14%	24.03%	21.47%	-
YoY %	-2.09%	-4.57%	-44.04%	143.31%	-20.35%	11.92%	-	-
Horiz. %	113.41%	115.84%	121.38%	216.91%	89.15%	111.92%	100.00%	-
Total Cost	7,207,474	5,178,053	3,887,750	4,376,056	2,895,883	3,111,108	2,753,249	17.37%
YoY %	39.19%	33.19%	-11.16%	51.11%	-6.92%	13.00%	-	-
Horiz. %	261.78%	188.07%	141.21%	158.94%	105.18%	113.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,805,805	11,666,627	10,094,613	9,091,086	8,156,636	7,036,375	5,465,976	15.23%
YoY %	9.76%	15.57%	11.04%	11.46%	15.92%	28.73%	-	-
Horiz. %	234.28%	213.44%	184.68%	166.32%	149.23%	128.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	487,044	464,560	450,270	401,362	368,948	323,597	179,135	18.12%
YoY %	4.84%	3.17%	12.19%	8.79%	14.01%	80.64%	-	-
Horiz. %	271.89%	259.34%	251.36%	224.06%	205.96%	180.64%	100.00%	-
Div Payout %	33.29%	32.49%	34.75%	71.84%	21.78%	30.27%	20.81%	-
YoY %	2.46%	-6.50%	-51.63%	229.84%	-28.05%	45.46%	-	-
Horiz. %	159.97%	156.13%	166.99%	345.22%	104.66%	145.46%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	12,805,805	11,666,627	10,094,613	9,091,086	8,156,636	7,036,375	5,465,976	15.23%
YoY %	9.76%	15.57%	11.04%	11.46%	15.92%	28.73%	-	-
Horiz. %	234.28%	213.44%	184.68%	166.32%	149.23%	128.73%	100.00%	-
NOSH	5,666,285	5,663,411	5,703,171	5,717,664	5,744,110	5,540,452	1,093,195	31.51%
YoY %	0.05%	-0.70%	-0.25%	-0.46%	3.68%	406.81%	-	-
Horiz. %	518.32%	518.06%	521.70%	523.02%	525.44%	506.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	16.87%	21.64%	24.99%	11.31%	36.90%	25.57%	23.81%	-
YoY %	-22.04%	-13.41%	120.95%	-69.35%	44.31%	7.39%	-	-
Horiz. %	70.85%	90.89%	104.96%	47.50%	154.98%	107.39%	100.00%	-
ROE	11.42%	12.26%	12.84%	6.15%	20.77%	15.19%	15.75%	-
YoY %	-6.85%	-4.52%	108.78%	-70.39%	36.73%	-3.56%	-	-
Horiz. %	72.51%	77.84%	81.52%	39.05%	131.87%	96.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	153.02	116.68	90.88	86.30	79.90	75.44	330.58	-12.03%
YoY %	31.15%	28.39%	5.31%	8.01%	5.91%	-77.18%	-	-
Horiz. %	46.29%	35.30%	27.49%	26.11%	24.17%	22.82%	100.00%	-
EPS	25.82	25.25	22.72	9.77	29.49	19.29	78.76	-16.94%
YoY %	2.26%	11.14%	132.55%	-66.87%	52.88%	-75.51%	-	-
Horiz. %	32.78%	32.06%	28.85%	12.40%	37.44%	24.49%	100.00%	-
DPS	8.60	8.20	7.90	7.00	6.42	5.84	16.40	-10.19%
YoY %	4.88%	3.80%	12.86%	9.03%	9.93%	-64.39%	-	-
Horiz. %	52.44%	50.00%	48.17%	42.68%	39.15%	35.61%	100.00%	-
NAPS	2.26	2.06	1.77	1.59	1.42	1.27	5.00	-12.38%
YoY %	9.71%	16.38%	11.32%	11.97%	11.81%	-74.60%	-	-
Horiz. %	45.20%	41.20%	35.40%	31.80%	28.40%	25.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,717,664
RPS	146.01	111.28	87.29	83.10	77.29	70.39	60.86	15.68%
YoY %	31.21%	27.48%	5.04%	7.52%	9.80%	15.66%	-	-
Horiz. %	239.91%	182.85%	143.43%	136.54%	127.00%	115.66%	100.00%	-
EPS	24.64	24.08	21.82	9.41	28.52	18.00	14.50	9.23%
YoY %	2.33%	10.36%	131.88%	-67.01%	58.44%	24.14%	-	-
Horiz. %	169.93%	166.07%	150.48%	64.90%	196.69%	124.14%	100.00%	-
DPS	8.20	7.82	7.58	6.76	6.21	5.45	3.02	18.09%
YoY %	4.86%	3.17%	12.13%	8.86%	13.94%	80.46%	-	-
Horiz. %	271.52%	258.94%	250.99%	223.84%	205.63%	180.46%	100.00%	-
NAPS	2.1566	1.9647	1.70	1.531	1.3736	1.185	0.9205	15.23%
YoY %	9.77%	15.57%	11.04%	11.46%	15.92%	28.73%	-	-
Horiz. %	234.29%	213.44%	184.68%	166.32%	149.22%	128.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.60	3.60	2.73	2.70	2.60	3.46	2.34	-
P/RPS	2.35	3.09	3.00	3.13	3.25	4.59	0.71	22.05%
YoY %	-23.95%	3.00%	-4.15%	-3.69%	-29.19%	546.48%	-	-
Horiz. %	330.99%	435.21%	422.54%	440.85%	457.75%	646.48%	100.00%	-
P/EPS	13.94	14.26	12.02	27.63	8.82	17.93	2.97	29.36%
YoY %	-2.24%	18.64%	-56.50%	213.27%	-50.81%	503.70%	-	-
Horiz. %	469.36%	480.13%	404.71%	930.30%	296.97%	603.70%	100.00%	-
EY	7.17	7.01	8.32	3.62	11.34	5.58	33.66	-22.70%
YoY %	2.28%	-15.75%	129.83%	-68.08%	103.23%	-83.42%	-	-
Horiz. %	21.30%	20.83%	24.72%	10.75%	33.69%	16.58%	100.00%	-
DY	2.39	2.28	2.89	2.59	2.47	1.69	7.01	-16.40%
YoY %	4.82%	-21.11%	11.58%	4.86%	46.15%	-75.89%	-	-
Horiz. %	34.09%	32.52%	41.23%	36.95%	35.24%	24.11%	100.00%	-
P/NAPS	1.59	1.75	1.54	1.70	1.83	2.72	0.47	22.49%
YoY %	-9.14%	13.64%	-9.41%	-7.10%	-32.72%	478.72%	-	-
Horiz. %	338.30%	372.34%	327.66%	361.70%	389.36%	578.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	26/08/09	27/08/08	23/08/07	30/08/06	-
Price	3.30	3.41	2.99	2.80	2.53	3.80	2.38	-
P/RPS	2.16	2.92	3.29	3.24	3.17	5.04	0.72	20.07%
YoY %	-26.03%	-11.25%	1.54%	2.21%	-37.10%	600.00%	-	-
Horiz. %	300.00%	405.56%	456.94%	450.00%	440.28%	700.00%	100.00%	-
P/EPS	12.78	13.51	13.16	28.66	8.58	19.70	3.02	27.15%
YoY %	-5.40%	2.66%	-54.08%	234.03%	-56.45%	552.32%	-	-
Horiz. %	423.18%	447.35%	435.76%	949.01%	284.11%	652.32%	100.00%	-
EY	7.82	7.40	7.60	3.49	11.66	5.08	33.09	-21.35%
YoY %	5.68%	-2.63%	117.77%	-70.07%	129.53%	-84.65%	-	-
Horiz. %	23.63%	22.36%	22.97%	10.55%	35.24%	15.35%	100.00%	-
DY	2.61	2.40	2.64	2.50	2.54	1.54	6.89	-14.92%
YoY %	8.75%	-9.09%	5.60%	-1.57%	64.94%	-77.65%	-	-
Horiz. %	37.88%	34.83%	38.32%	36.28%	36.87%	22.35%	100.00%	-
P/NAPS	1.46	1.66	1.69	1.76	1.78	2.99	0.48	20.34%
YoY %	-12.05%	-1.78%	-3.98%	-1.12%	-40.47%	522.92%	-	-
Horiz. %	304.17%	345.83%	352.08%	366.67%	370.83%	622.92%	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