[GENP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	922,504	885,518	847,804	755,567	686,669	638,656	533,444	44.02%
YoY %	4.18%	4.45%	12.21%	10.03%	7.52%	19.72%	-	-
Horiz. %	172.93%	166.00%	158.93%	141.64%	128.72%	119.72%	100.00%	-
PBT	400,277	380,722	379,100	301,934	274,290	249,168	191,136	63.61%
YoY %	5.14%	0.43%	25.56%	10.08%	10.08%	30.36%	-	-
Horiz. %	209.42%	199.19%	198.34%	157.97%	143.51%	130.36%	100.00%	-
Tax	-105,721	-99,600	-98,812	-63,964	-62,294	-56,232	-43,568	80.47%
YoY %	-6.15%	-0.80%	-54.48%	-2.68%	-10.78%	-29.07%	-	-
Horiz. %	242.66%	228.61%	226.80%	146.81%	142.98%	129.07%	100.00%	-
NP	294,556	281,122	280,288	237,970	211,996	192,936	147,568	58.46%
YoY %	4.78%	0.30%	17.78%	12.25%	9.88%	30.74%	-	-
Horiz. %	199.61%	190.50%	189.94%	161.26%	143.66%	130.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,257	281,268	277,000	235,661	209,744	191,900	147,448	58.80%
YoY %	4.97%	1.54%	17.54%	12.36%	9.30%	30.15%	-	-
Horiz. %	200.24%	190.76%	187.86%	159.83%	142.25%	130.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	26.16%	26.06%	21.18%	22.71%	22.57%	22.79%	-
YoY %	0.96%	0.38%	23.04%	-6.74%	0.62%	-0.97%	-	-
Horiz. %	115.88%	114.79%	114.35%	92.94%	99.65%	99.03%	100.00%	-
Total Cost	627,948	604,396	567,516	517,597	474,673	445,720	385,876	38.31%
YoY %	3.90%	6.50%	9.64%	9.04%	6.50%	15.51%	-	-
Horiz. %	162.73%	156.63%	147.07%	134.14%	123.01%	115.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	2,421,451	2,384,297	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.92%	1.56%	-	-
Horiz. %	115.78%	113.83%	109.63%	106.72%	103.51%	101.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	40,446	60,650	-	68,153	37,850	56,752	-	-
YoY %	-33.31%	0.00%	-	80.06%	-33.31%	0.00%	-	-
Horiz. %	71.27%	106.87%	-	120.09%	66.69%	100.00%	-	-
Div Payout %	13.70%	21.56%	-	28.92%	18.05%	29.57%	-	-
YoY %	-36.46%	0.00%	-	60.22%	-38.96%	0.00%	-	-
Horiz. %	46.33%	72.91%	-	97.80%	61.04%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	2,421,451	2,384,297	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.92%	1.56%	-	-
Horiz. %	115.78%	113.83%	109.63%	106.72%	103.51%	101.56%	100.00%	-
NOSH	758,366	758,134	757,658	757,265	757,016	756,703	756,919	0.12%
YoY %	0.03%	0.06%	0.05%	0.03%	0.04%	-0.03%	-	-
Horiz. %	100.19%	100.16%	100.10%	100.05%	100.01%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	31.93%	31.75%	33.06%	31.50%	30.87%	30.21%	27.66%	-
YoY %	0.57%	-3.96%	4.95%	2.04%	2.18%	9.22%	-	-
Horiz. %	115.44%	114.79%	119.52%	113.88%	111.61%	109.22%	100.00%	-
ROE	10.70%	10.36%	10.60%	9.26%	8.50%	7.93%	6.18%	-
YoY %	3.28%	-2.26%	14.47%	8.94%	7.19%	28.32%	-	-
Horiz. %	173.14%	167.64%	171.52%	149.84%	137.54%	128.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	121.64	116.80	111.90	99.78	90.71	84.40	70.48	43.83%
YoY %	4.14%	4.38%	12.15%	10.00%	7.48%	19.75%	-	-
Horiz. %	172.59%	165.72%	158.77%	141.57%	128.70%	119.75%	100.00%	-
EPS	38.93	37.10	36.56	31.12	27.71	25.36	19.48	58.59%
YoY %	4.93%	1.48%	17.48%	12.31%	9.27%	30.18%	-	-
Horiz. %	199.85%	190.45%	187.68%	159.75%	142.25%	130.18%	100.00%	-
DPS	5.33	8.00	0.00	9.00	5.00	7.50	0.00	-
YoY %	-33.38%	0.00%	0.00%	80.00%	-33.33%	0.00%	-	-
Horiz. %	71.07%	106.67%	0.00%	120.00%	66.67%	100.00%	-	-
NAPS	3.64	3.58	3.45	3.36	3.26	3.20	3.15	10.10%
YoY %	1.68%	3.77%	2.68%	3.07%	1.87%	1.59%	-	-
Horiz. %	115.56%	113.65%	109.52%	106.67%	103.49%	101.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 757,765
RPS	102.80	98.68	94.48	84.20	76.52	71.17	59.45	44.01%
YoY %	4.18%	4.45%	12.21%	10.04%	7.52%	19.71%	-	-
Horiz. %	172.92%	165.99%	158.92%	141.63%	128.71%	119.71%	100.00%	-
EPS	32.90	31.34	30.87	26.26	23.37	21.38	16.43	58.80%
YoY %	4.98%	1.52%	17.56%	12.37%	9.31%	30.13%	-	-
Horiz. %	200.24%	190.75%	187.89%	159.83%	142.24%	130.13%	100.00%	-
DPS	4.51	6.76	0.00	7.59	4.22	6.32	0.00	-
YoY %	-33.28%	0.00%	0.00%	79.86%	-33.23%	0.00%	-	-
Horiz. %	71.36%	106.96%	0.00%	120.09%	66.77%	100.00%	-	-
NAPS	3.0762	3.0246	2.9129	2.8354	2.7502	2.6984	2.657	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.92%	1.56%	-	-
Horiz. %	115.78%	113.84%	109.63%	106.71%	103.51%	101.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.72	6.67	6.95	6.24	6.00	5.50	4.28	-
P/RPS	6.35	5.71	6.21	6.25	6.61	6.52	6.07	3.04%
YoY %	11.21%	-8.05%	-0.64%	-5.45%	1.38%	7.41%	-	-
Horiz. %	104.61%	94.07%	102.31%	102.97%	108.90%	107.41%	100.00%	-
P/EPS	19.83	17.98	19.01	20.05	21.66	21.69	21.97	-6.59%
YoY %	10.29%	-5.42%	-5.19%	-7.43%	-0.14%	-1.27%	-	-
Horiz. %	90.26%	81.84%	86.53%	91.26%	98.59%	98.73%	100.00%	-
EY	5.04	5.56	5.26	4.99	4.62	4.61	4.55	7.04%
YoY %	-9.35%	5.70%	5.41%	8.01%	0.22%	1.32%	-	-
Horiz. %	110.77%	122.20%	115.60%	109.67%	101.54%	101.32%	100.00%	-
DY	0.69	1.20	0.00	1.44	0.83	1.36	0.00	-
YoY %	-42.50%	0.00%	0.00%	73.49%	-38.97%	0.00%	-	-
Horiz. %	50.74%	88.24%	0.00%	105.88%	61.03%	100.00%	-	-
P/NAPS	2.12	1.86	2.01	1.86	1.84	1.72	1.36	34.40%
YoY %	13.98%	-7.46%	8.06%	1.09%	6.98%	26.47%	-	-
Horiz. %	155.88%	136.76%	147.79%	136.76%	135.29%	126.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	26/05/10	24/02/10	24/11/09	25/08/09	27/05/09	-
Price	8.81	7.22	6.65	6.18	6.23	5.88	5.55	-
P/RPS	7.24	6.18	5.94	6.19	6.87	6.97	7.88	-5.48%
YoY %	17.15%	4.04%	-4.04%	-9.90%	-1.43%	-11.55%	-	-
Horiz. %	91.88%	78.43%	75.38%	78.55%	87.18%	88.45%	100.00%	-
P/EPS	22.63	19.46	18.19	19.86	22.49	23.19	28.49	-14.21%
YoY %	16.29%	6.98%	-8.41%	-11.69%	-3.02%	-18.60%	-	-
Horiz. %	79.43%	68.30%	63.85%	69.71%	78.94%	81.40%	100.00%	-
EY	4.42	5.14	5.50	5.04	4.45	4.31	3.51	16.59%
YoY %	-14.01%	-6.55%	9.13%	13.26%	3.25%	22.79%	-	-
Horiz. %	125.93%	146.44%	156.70%	143.59%	126.78%	122.79%	100.00%	-
DY	0.61	1.11	0.00	1.46	0.80	1.28	0.00	-
YoY %	-45.05%	0.00%	0.00%	82.50%	-37.50%	0.00%	-	-
Horiz. %	47.66%	86.72%	0.00%	114.06%	62.50%	100.00%	-	-
P/NAPS	2.42	2.02	1.93	1.84	1.91	1.84	1.76	23.62%
YoY %	19.80%	4.66%	4.89%	-3.66%	3.80%	4.55%	-	-
Horiz. %	137.50%	114.77%	109.66%	104.55%	108.52%	104.55%	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