[GENM] YoY TTM Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
TTM Result
Revenue	8,931,617	8,395,906	8,229,433	8,327,537	7,892,865	8,493,686	5,333,103	8.96%
YoY %	6.38%	2.02%	-1.18%	5.51%	-7.07%	59.26%	-	-
Horiz. %	167.48%	157.43%	154.31%	156.15%	148.00%	159.26%	100.00%	-
PBT	3,090,592	1,529,967	1,524,506	1,766,493	1,817,230	1,900,648	1,731,452	10.12%
YoY %	102.00%	0.36%	-13.70%	-2.79%	-4.39%	9.77%	-	-
Horiz. %	178.50%	88.36%	88.05%	102.02%	104.95%	109.77%	100.00%	-
Tax	-289,895	-286,968	-384,220	-182,442	-414,729	-472,771	-455,112	-7.23%
YoY %	-1.02%	25.31%	-110.60%	56.01%	12.28%	-3.88%	-	-
Horiz. %	63.70%	63.05%	84.42%	40.09%	91.13%	103.88%	100.00%	-
NP	2,800,697	1,242,999	1,140,286	1,584,051	1,402,501	1,427,877	1,276,340	13.98%
YoY %	125.32%	9.01%	-28.01%	12.94%	-1.78%	11.87%	-	-
Horiz. %	219.43%	97.39%	89.34%	124.11%	109.88%	111.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,880,078	1,257,877	1,188,677	1,602,995	1,402,501	1,427,877	1,276,596	14.50%
YoY %	128.96%	5.82%	-25.85%	14.30%	-1.78%	11.85%	-	-
Horiz. %	225.61%	98.53%	93.11%	125.57%	109.86%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.38%	18.76%	25.20%	10.33%	22.82%	24.87%	26.28%	-
YoY %	-50.00%	-25.56%	143.95%	-54.73%	-8.24%	-5.37%	-	-
Horiz. %	35.69%	71.39%	95.89%	39.31%	86.83%	94.63%	100.00%	-
Total Cost	6,130,920	7,152,907	7,089,147	6,743,486	6,490,364	7,065,809	4,056,763	7.11%
YoY %	-14.29%	0.90%	5.13%	3.90%	-8.14%	74.17%	-	-
Horiz. %	151.13%	176.32%	174.75%	166.23%	159.99%	174.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,856,161	19,047,420	16,343,156	15,487,336	13,155,225	11,944,616	11,617,468	9.33%
YoY %	4.25%	16.55%	5.53%	17.73%	10.14%	2.82%	-	-
Horiz. %	170.92%	163.96%	140.68%	133.31%	113.24%	102.82%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	933,452	401,902	368,614	465,058	498,836	486,935	454,664	12.72%
YoY %	132.26%	9.03%	-20.74%	-6.77%	2.44%	7.10%	-	-
Horiz. %	205.31%	88.40%	81.07%	102.29%	109.72%	107.10%	100.00%	-
Div Payout %	32.41%	31.95%	31.01%	29.01%	35.57%	34.10%	35.62%	-
YoY %	1.44%	3.03%	6.89%	-18.44%	4.31%	-4.27%	-	-
Horiz. %	90.99%	89.70%	87.06%	81.44%	99.86%	95.73%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	19,856,161	19,047,420	16,343,156	15,487,336	13,155,225	11,944,616	11,617,468	9.33%
YoY %	4.25%	16.55%	5.53%	17.73%	10.14%	2.82%	-	-
Horiz. %	170.92%	163.96%	140.68%	133.31%	113.24%	102.82%	100.00%	-
NOSH	5,938,040	5,652,053	5,674,706	5,673,017	5,670,356	5,660,956	5,667,058	0.78%
YoY %	5.06%	-0.40%	0.03%	0.05%	0.17%	-0.11%	-	-
Horiz. %	104.78%	99.74%	100.13%	100.11%	100.06%	99.89%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	31.36%	14.80%	13.86%	19.02%	17.77%	16.81%	23.93%	-
YoY %	111.89%	6.78%	-27.13%	7.03%	5.71%	-29.75%	-	-
Horiz. %	131.05%	61.85%	57.92%	79.48%	74.26%	70.25%	100.00%	-
ROE	14.50%	6.60%	7.27%	10.35%	10.66%	11.95%	10.99%	-
YoY %	119.70%	-9.22%	-29.76%	-2.91%	-10.79%	8.74%	-	-
Horiz. %	131.94%	60.05%	66.15%	94.18%	97.00%	108.74%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	157.89	148.55	145.02	146.79	139.20	150.04	94.11	8.99%
YoY %	6.29%	2.43%	-1.21%	5.45%	-7.22%	59.43%	-	-
Horiz. %	167.77%	157.85%	154.10%	155.98%	147.91%	159.43%	100.00%	-
EPS	50.91	22.26	20.95	28.26	24.73	25.22	22.53	14.53%
YoY %	128.71%	6.25%	-25.87%	14.27%	-1.94%	11.94%	-	-
Horiz. %	225.97%	98.80%	92.99%	125.43%	109.76%	111.94%	100.00%	-
DPS	16.50	7.10	6.50	8.20	8.80	8.60	8.00	12.81%
YoY %	132.39%	9.23%	-20.73%	-6.82%	2.33%	7.50%	-	-
Horiz. %	206.25%	88.75%	81.25%	102.50%	110.00%	107.50%	100.00%	-
NAPS	3.51	3.37	2.88	2.73	2.32	2.11	2.05	9.36%
YoY %	4.15%	17.01%	5.49%	17.67%	9.95%	2.93%	-	-
Horiz. %	171.22%	164.39%	140.49%	133.17%	113.17%	102.93%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,673,017
RPS	150.41	141.39	138.59	140.24	132.92	143.04	89.81	8.96%
YoY %	6.38%	2.02%	-1.18%	5.51%	-7.07%	59.27%	-	-
Horiz. %	167.48%	157.43%	154.31%	156.15%	148.00%	159.27%	100.00%	-
EPS	48.50	21.18	20.02	27.00	23.62	24.05	21.50	14.50%
YoY %	128.99%	5.79%	-25.85%	14.31%	-1.79%	11.86%	-	-
Horiz. %	225.58%	98.51%	93.12%	125.58%	109.86%	111.86%	100.00%	-
DPS	15.72	6.77	6.21	7.83	8.40	8.20	7.66	12.71%
YoY %	132.20%	9.02%	-20.69%	-6.79%	2.44%	7.05%	-	-
Horiz. %	205.22%	88.38%	81.07%	102.22%	109.66%	107.05%	100.00%	-
NAPS	3.3439	3.2077	2.7523	2.6082	2.2154	2.0115	1.9564	9.33%
YoY %	4.25%	16.55%	5.52%	17.73%	10.14%	2.82%	-	-
Horiz. %	170.92%	163.96%	140.68%	133.32%	113.24%	102.82%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.58	4.38	4.07	4.38	3.55	3.83	3.39	-
P/RPS	2.90	2.95	2.81	2.98	2.55	2.55	3.60	-3.53%
YoY %	-1.69%	4.98%	-5.70%	16.86%	0.00%	-29.17%	-	-
Horiz. %	80.56%	81.94%	78.06%	82.78%	70.83%	70.83%	100.00%	-
P/EPS	9.00	19.68	19.43	15.50	14.35	15.18	15.05	-8.20%
YoY %	-54.27%	1.29%	25.35%	8.01%	-5.47%	0.86%	-	-
Horiz. %	59.80%	130.76%	129.10%	102.99%	95.35%	100.86%	100.00%	-
EY	11.12	5.08	5.15	6.45	6.97	6.59	6.65	8.93%
YoY %	118.90%	-1.36%	-20.16%	-7.46%	5.77%	-0.90%	-	-
Horiz. %	167.22%	76.39%	77.44%	96.99%	104.81%	99.10%	100.00%	-
DY	3.60	1.62	1.60	1.87	2.48	2.25	2.36	7.28%
YoY %	122.22%	1.25%	-14.44%	-24.60%	10.22%	-4.66%	-	-
Horiz. %	152.54%	68.64%	67.80%	79.24%	105.08%	95.34%	100.00%	-
P/NAPS	1.30	1.30	1.41	1.60	1.53	1.82	1.65	-3.89%
YoY %	0.00%	-7.80%	-11.88%	4.58%	-15.93%	10.30%	-	-
Horiz. %	78.79%	78.79%	85.45%	96.97%	92.73%	110.30%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	23/02/16	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	-
Price	5.47	4.36	4.11	4.31	3.70	3.80	3.31	-
P/RPS	3.46	2.94	2.83	2.94	2.66	2.53	3.52	-0.28%
YoY %	17.69%	3.89%	-3.74%	10.53%	5.14%	-28.13%	-	-
Horiz. %	98.30%	83.52%	80.40%	83.52%	75.57%	71.87%	100.00%	-
P/EPS	10.74	19.59	19.62	15.25	14.96	15.07	14.69	-5.08%
YoY %	-45.18%	-0.15%	28.66%	1.94%	-0.73%	2.59%	-	-
Horiz. %	73.11%	133.36%	133.56%	103.81%	101.84%	102.59%	100.00%	-
EY	9.31	5.10	5.10	6.56	6.68	6.64	6.81	5.34%
YoY %	82.55%	0.00%	-22.26%	-1.80%	0.60%	-2.50%	-	-
Horiz. %	136.71%	74.89%	74.89%	96.33%	98.09%	97.50%	100.00%	-
DY	3.02	1.63	1.58	1.90	2.38	2.26	2.42	3.75%
YoY %	85.28%	3.16%	-16.84%	-20.17%	5.31%	-6.61%	-	-
Horiz. %	124.79%	67.36%	65.29%	78.51%	98.35%	93.39%	100.00%	-
P/NAPS	1.56	1.29	1.43	1.58	1.59	1.80	1.61	-0.52%
YoY %	20.93%	-9.79%	-9.49%	-0.63%	-11.67%	11.80%	-	-
Horiz. %	96.89%	80.12%	88.82%	98.14%	98.76%	111.80%	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