[GENM] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	8,133,920	8,297,604	7,720,966	5,050,133	5,045,312	4,698,820	4,299,235	11.20%
YoY %	-1.97%	7.47%	52.89%	0.10%	7.37%	9.29%	-	-
Horiz. %	189.19%	193.00%	179.59%	117.47%	117.35%	109.29%	100.00%	-
PBT	1,847,414	1,751,993	1,950,132	1,697,619	1,050,712	1,803,270	1,717,701	1.21%
YoY %	5.45%	-10.16%	14.87%	61.57%	-41.73%	4.98%	-	-
Horiz. %	107.55%	102.00%	113.53%	98.83%	61.17%	104.98%	100.00%	-
Tax	-209,545	-445,901	-509,411	-425,188	-473,587	-437,348	-358,576	-8.55%
YoY %	53.01%	12.47%	-19.81%	10.22%	-8.29%	-21.97%	-	-
Horiz. %	58.44%	124.35%	142.07%	118.58%	132.07%	121.97%	100.00%	-
NP	1,637,869	1,306,092	1,440,721	1,272,431	577,125	1,365,922	1,359,125	3.15%
YoY %	25.40%	-9.34%	13.23%	120.48%	-57.75%	0.50%	-	-
Horiz. %	120.51%	96.10%	106.00%	93.62%	42.46%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,648,170	1,306,092	1,440,721	1,272,791	577,538	1,366,326	1,359,517	3.25%
YoY %	26.19%	-9.34%	13.19%	120.38%	-57.73%	0.50%	-	-
Horiz. %	121.23%	96.07%	105.97%	93.62%	42.48%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.34%	25.45%	26.12%	25.05%	45.07%	24.25%	20.88%	-
YoY %	-55.44%	-2.57%	4.27%	-44.42%	85.86%	16.14%	-	-
Horiz. %	54.31%	121.89%	125.10%	119.97%	215.85%	116.14%	100.00%	-
Total Cost	6,496,051	6,991,512	6,280,245	3,777,702	4,468,187	3,332,898	2,940,110	14.11%
YoY %	-7.09%	11.33%	66.25%	-15.45%	34.06%	13.36%	-	-
Horiz. %	220.95%	237.80%	213.61%	128.49%	151.97%	113.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,514,929	12,576,498	11,665,883	11,138,130	9,813,719	8,027,373	8,207,370	9.95%
YoY %	15.41%	7.81%	4.74%	13.50%	22.25%	-2.19%	-	-
Horiz. %	176.85%	153.23%	142.14%	135.71%	119.57%	97.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	527,328	487,044	464,560	450,270	401,362	368,948	323,597	8.47%
YoY %	8.27%	4.84%	3.17%	12.19%	8.79%	14.01%	-	-
Horiz. %	162.96%	150.51%	143.56%	139.15%	124.03%	114.01%	100.00%	-
Div Payout %	31.99%	37.29%	32.24%	35.38%	69.50%	27.00%	23.80%	-
YoY %	-14.21%	15.66%	-8.88%	-49.09%	157.41%	13.45%	-	-
Horiz. %	134.41%	156.68%	135.46%	148.66%	292.02%	113.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	14,514,929	12,576,498	11,665,883	11,138,130	9,813,719	8,027,373	8,207,370	9.95%
YoY %	15.41%	7.81%	4.74%	13.50%	22.25%	-2.19%	-	-
Horiz. %	176.85%	153.23%	142.14%	135.71%	119.57%	97.81%	100.00%	-
NOSH	5,669,894	5,665,089	5,663,050	5,682,719	5,705,650	5,733,838	5,471,580	0.59%
YoY %	0.08%	0.04%	-0.35%	-0.40%	-0.49%	4.79%	-	-
Horiz. %	103.62%	103.54%	103.50%	103.86%	104.28%	104.79%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	20.14%	15.74%	18.66%	25.20%	11.44%	29.07%	31.61%	-
YoY %	27.95%	-15.65%	-25.95%	120.28%	-60.65%	-8.04%	-	-
Horiz. %	63.71%	49.79%	59.03%	79.72%	36.19%	91.96%	100.00%	-
ROE	11.35%	10.39%	12.35%	11.43%	5.89%	17.02%	16.56%	-
YoY %	9.24%	-15.87%	8.05%	94.06%	-65.39%	2.78%	-	-
Horiz. %	68.54%	62.74%	74.58%	69.02%	35.57%	102.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	143.46	146.47	136.34	88.87	88.43	81.95	78.57	10.54%
YoY %	-2.06%	7.43%	53.42%	0.50%	7.91%	4.30%	-	-
Horiz. %	182.59%	186.42%	173.53%	113.11%	112.55%	104.30%	100.00%	-
EPS	29.07	23.06	25.44	22.40	10.12	23.83	24.85	2.64%
YoY %	26.06%	-9.36%	13.57%	121.34%	-57.53%	-4.10%	-	-
Horiz. %	116.98%	92.80%	102.37%	90.14%	40.72%	95.90%	100.00%	-
DPS	9.30	8.60	8.20	7.90	7.00	6.43	5.91	7.84%
YoY %	8.14%	4.88%	3.80%	12.86%	8.86%	8.80%	-	-
Horiz. %	157.36%	145.52%	138.75%	133.67%	118.44%	108.80%	100.00%	-
NAPS	2.56	2.22	2.06	1.96	1.72	1.40	1.50	9.30%
YoY %	15.32%	7.77%	5.10%	13.95%	22.86%	-6.67%	-	-
Horiz. %	170.67%	148.00%	137.33%	130.67%	114.67%	93.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,682,719
RPS	143.48	146.37	136.20	89.08	89.00	82.89	75.84	11.20%
YoY %	-1.97%	7.47%	52.90%	0.09%	7.37%	9.30%	-	-
Horiz. %	189.19%	193.00%	179.59%	117.46%	117.35%	109.30%	100.00%	-
EPS	29.07	23.04	25.41	22.45	10.19	24.10	23.98	3.25%
YoY %	26.17%	-9.33%	13.18%	120.31%	-57.72%	0.50%	-	-
Horiz. %	121.23%	96.08%	105.96%	93.62%	42.49%	100.50%	100.00%	-
DPS	9.30	8.59	8.19	7.94	7.08	6.51	5.71	8.46%
YoY %	8.27%	4.88%	3.15%	12.15%	8.76%	14.01%	-	-
Horiz. %	162.87%	150.44%	143.43%	139.05%	123.99%	114.01%	100.00%	-
NAPS	2.5604	2.2185	2.0579	1.9648	1.7311	1.416	1.4478	9.95%
YoY %	15.41%	7.80%	4.74%	13.50%	22.25%	-2.20%	-	-
Horiz. %	176.85%	153.23%	142.14%	135.71%	119.57%	97.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.22	3.50	3.51	3.39	2.74	2.54	3.92	-
P/RPS	2.94	2.39	2.57	3.81	3.10	3.10	4.99	-8.43%
YoY %	23.01%	-7.00%	-32.55%	22.90%	0.00%	-37.88%	-	-
Horiz. %	58.92%	47.90%	51.50%	76.35%	62.12%	62.12%	100.00%	-
P/EPS	14.52	15.18	13.80	15.14	27.07	10.66	15.78	-1.37%
YoY %	-4.35%	10.00%	-8.85%	-44.07%	153.94%	-32.45%	-	-
Horiz. %	92.02%	96.20%	87.45%	95.94%	171.55%	67.55%	100.00%	-
EY	6.89	6.59	7.25	6.61	3.69	9.38	6.34	1.39%
YoY %	4.55%	-9.10%	9.68%	79.13%	-60.66%	47.95%	-	-
Horiz. %	108.68%	103.94%	114.35%	104.26%	58.20%	147.95%	100.00%	-
DY	2.20	2.46	2.34	2.33	2.55	2.53	1.51	6.46%
YoY %	-10.57%	5.13%	0.43%	-8.63%	0.79%	67.55%	-	-
Horiz. %	145.70%	162.91%	154.97%	154.30%	168.87%	167.55%	100.00%	-
P/NAPS	1.65	1.58	1.70	1.73	1.59	1.81	2.61	-7.35%
YoY %	4.43%	-7.06%	-1.73%	8.81%	-12.15%	-30.65%	-	-
Horiz. %	63.22%	60.54%	65.13%	66.28%	60.92%	69.35%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/11/12	24/11/11	25/11/10	25/11/09	26/11/08	22/11/07	-
Price	4.28	3.50	3.86	3.38	2.87	2.65	3.60	-
P/RPS	2.98	2.39	2.83	3.80	3.25	3.23	4.58	-6.90%
YoY %	24.69%	-15.55%	-25.53%	16.92%	0.62%	-29.48%	-	-
Horiz. %	65.07%	52.18%	61.79%	82.97%	70.96%	70.52%	100.00%	-
P/EPS	14.72	15.18	15.17	15.09	28.35	11.12	14.49	0.26%
YoY %	-3.03%	0.07%	0.53%	-46.77%	154.95%	-23.26%	-	-
Horiz. %	101.59%	104.76%	104.69%	104.14%	195.65%	76.74%	100.00%	-
EY	6.79	6.59	6.59	6.63	3.53	8.99	6.90	-0.26%
YoY %	3.03%	0.00%	-0.60%	87.82%	-60.73%	30.29%	-	-
Horiz. %	98.41%	95.51%	95.51%	96.09%	51.16%	130.29%	100.00%	-
DY	2.17	2.46	2.12	2.34	2.44	2.43	1.64	4.77%
YoY %	-11.79%	16.04%	-9.40%	-4.10%	0.41%	48.17%	-	-
Horiz. %	132.32%	150.00%	129.27%	142.68%	148.78%	148.17%	100.00%	-
P/NAPS	1.67	1.58	1.87	1.72	1.67	1.89	2.40	-5.85%
YoY %	5.70%	-15.51%	8.72%	2.99%	-11.64%	-21.25%	-	-
Horiz. %	69.58%	65.83%	77.92%	71.67%	69.58%	78.75%	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