[GENP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,642,939	1,418,569	1,386,786	1,331,540	1,384,009	1,301,630	1,267,546	18.82%
YoY %	15.82%	2.29%	4.15%	-3.79%	6.33%	2.69%	-	-
Horiz. %	129.62%	111.91%	109.41%	105.05%	109.19%	102.69%	100.00%	-
PBT	519,786	456,541	475,300	578,796	300,325	207,538	223,358	75.33%
YoY %	13.85%	-3.95%	-17.88%	92.72%	44.71%	-7.08%	-	-
Horiz. %	232.71%	204.40%	212.80%	259.13%	134.46%	92.92%	100.00%	-
Tax	-136,009	-130,300	-124,524	-160,652	-80,462	-59,032	-55,686	81.06%
YoY %	-4.38%	-4.64%	22.49%	-99.66%	-36.30%	-6.01%	-	-
Horiz. %	244.24%	233.99%	223.62%	288.50%	144.49%	106.01%	100.00%	-
NP	383,777	326,241	350,776	418,144	219,863	148,506	167,672	73.41%
YoY %	17.64%	-6.99%	-16.11%	90.18%	48.05%	-11.43%	-	-
Horiz. %	228.89%	194.57%	209.20%	249.38%	131.13%	88.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,245	319,425	340,574	404,240	227,797	163,649	172,778	68.06%
YoY %	18.10%	-6.21%	-15.75%	77.46%	39.20%	-5.28%	-	-
Horiz. %	218.34%	184.88%	197.12%	233.96%	131.84%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.17%	28.54%	26.20%	27.76%	26.79%	28.44%	24.93%	-
YoY %	-8.30%	8.93%	-5.62%	3.62%	-5.80%	14.08%	-	-
Horiz. %	104.97%	114.48%	105.09%	111.35%	107.46%	114.08%	100.00%	-
Total Cost	1,259,162	1,092,328	1,036,010	913,396	1,164,146	1,153,124	1,099,874	9.40%
YoY %	15.27%	5.44%	13.42%	-21.54%	0.96%	4.84%	-	-
Horiz. %	114.48%	99.31%	94.19%	83.05%	105.84%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,869,571	3,715,608	3,627,820	3,581,105	3,429,854	3,398,403	3,466,178	7.59%
YoY %	4.14%	2.42%	1.30%	4.41%	0.93%	-1.96%	-	-
Horiz. %	111.64%	107.20%	104.66%	103.32%	98.95%	98.04%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	76,473	30,518	45,632	-	362,335	482,957	56,884	21.74%
YoY %	150.58%	-33.12%	0.00%	-	-24.98%	749.02%	-	-
Horiz. %	134.44%	53.65%	80.22%	-	636.97%	849.02%	100.00%	-
Div Payout %	20.27%	9.55%	13.40%	-	159.06%	295.12%	32.92%	-
YoY %	112.25%	-28.73%	0.00%	-	-46.10%	796.48%	-	-
Horiz. %	61.57%	29.01%	40.70%	-	483.17%	896.48%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	3,869,571	3,715,608	3,627,820	3,581,105	3,429,854	3,398,403	3,466,178	7.59%
YoY %	4.14%	2.42%	1.30%	4.41%	0.93%	-1.96%	-	-
Horiz. %	111.64%	107.20%	104.66%	103.32%	98.95%	98.04%	100.00%	-
NOSH	764,737	762,958	760,549	758,708	758,817	758,572	758,463	0.54%
YoY %	0.23%	0.32%	0.24%	-0.01%	0.03%	0.01%	-	-
Horiz. %	100.83%	100.59%	100.28%	100.03%	100.05%	100.01%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	23.36%	23.00%	25.29%	31.40%	15.89%	11.41%	13.23%	-
YoY %	1.57%	-9.05%	-19.46%	97.61%	39.26%	-13.76%	-	-
Horiz. %	176.57%	173.85%	191.16%	237.34%	120.11%	86.24%	100.00%	-
ROE	9.75%	8.60%	9.39%	11.29%	6.64%	4.82%	4.98%	-
YoY %	13.37%	-8.41%	-16.83%	70.03%	37.76%	-3.21%	-	-
Horiz. %	195.78%	172.69%	188.55%	226.71%	133.33%	96.79%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	214.84	185.93	182.34	175.50	182.39	171.59	167.12	18.17%
YoY %	15.55%	1.97%	3.90%	-3.78%	6.29%	2.67%	-	-
Horiz. %	128.55%	111.26%	109.11%	105.01%	109.14%	102.67%	100.00%	-
EPS	49.33	41.87	44.78	53.28	30.02	21.57	22.78	67.14%
YoY %	17.82%	-6.50%	-15.95%	77.48%	39.17%	-5.31%	-	-
Horiz. %	216.55%	183.80%	196.58%	233.89%	131.78%	94.69%	100.00%	-
DPS	10.00	4.00	6.00	0.00	47.75	63.67	7.50	21.07%
YoY %	150.00%	-33.33%	0.00%	0.00%	-25.00%	748.93%	-	-
Horiz. %	133.33%	53.33%	80.00%	0.00%	636.67%	848.93%	100.00%	-
NAPS	5.06	4.87	4.77	4.72	4.52	4.48	4.57	7.00%
YoY %	3.90%	2.10%	1.06%	4.42%	0.89%	-1.97%	-	-
Horiz. %	110.72%	106.56%	104.38%	103.28%	98.91%	98.03%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 758,708
RPS	183.09	158.08	154.54	148.38	154.23	145.05	141.25	18.82%
YoY %	15.82%	2.29%	4.15%	-3.79%	6.33%	2.69%	-	-
Horiz. %	129.62%	111.92%	109.41%	105.05%	109.19%	102.69%	100.00%	-
EPS	42.04	35.60	37.95	45.05	25.39	18.24	19.25	68.08%
YoY %	18.09%	-6.19%	-15.76%	77.43%	39.20%	-5.25%	-	-
Horiz. %	218.39%	184.94%	197.14%	234.03%	131.90%	94.75%	100.00%	-
DPS	8.52	3.40	5.09	0.00	40.38	53.82	6.34	21.71%
YoY %	150.59%	-33.20%	0.00%	0.00%	-24.97%	748.90%	-	-
Horiz. %	134.38%	53.63%	80.28%	0.00%	636.91%	848.90%	100.00%	-
NAPS	4.3122	4.1406	4.0428	3.9907	3.8222	3.7871	3.8626	7.59%
YoY %	4.14%	2.42%	1.31%	4.41%	0.93%	-1.95%	-	-
Horiz. %	111.64%	107.20%	104.67%	103.32%	98.95%	98.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	10.00	9.93	11.60	10.80	11.04	9.40	9.23	-
P/RPS	4.65	5.34	6.36	6.15	6.05	5.48	5.52	-10.77%
YoY %	-12.92%	-16.04%	3.41%	1.65%	10.40%	-0.72%	-	-
Horiz. %	84.24%	96.74%	115.22%	111.41%	109.60%	99.28%	100.00%	-
P/EPS	20.27	23.72	25.90	20.27	36.78	43.57	40.52	-36.90%
YoY %	-14.54%	-8.42%	27.78%	-44.89%	-15.58%	7.53%	-	-
Horiz. %	50.02%	58.54%	63.92%	50.02%	90.77%	107.53%	100.00%	-
EY	4.93	4.22	3.86	4.93	2.72	2.30	2.47	58.32%
YoY %	16.82%	9.33%	-21.70%	81.25%	18.26%	-6.88%	-	-
Horiz. %	199.60%	170.85%	156.28%	199.60%	110.12%	93.12%	100.00%	-
DY	1.00	0.40	0.52	0.00	4.33	6.77	0.81	15.03%
YoY %	150.00%	-23.08%	0.00%	0.00%	-36.04%	735.80%	-	-
Horiz. %	123.46%	49.38%	64.20%	0.00%	534.57%	835.80%	100.00%	-
P/NAPS	1.98	2.04	2.43	2.29	2.44	2.10	2.02	-1.32%
YoY %	-2.94%	-16.05%	6.11%	-6.15%	16.19%	3.96%	-	-
Horiz. %	98.02%	100.99%	120.30%	113.37%	120.79%	103.96%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	20/11/14	27/08/14	28/05/14	26/02/14	27/11/13	28/08/13	-
Price	10.22	10.46	10.20	11.32	10.50	10.78	9.00	-
P/RPS	4.76	5.63	5.59	6.45	5.76	6.28	5.39	-7.93%
YoY %	-15.45%	0.72%	-13.33%	11.98%	-8.28%	16.51%	-	-
Horiz. %	88.31%	104.45%	103.71%	119.67%	106.86%	116.51%	100.00%	-
P/EPS	20.72	24.98	22.78	21.25	34.98	49.97	39.51	-34.89%
YoY %	-17.05%	9.66%	7.20%	-39.25%	-30.00%	26.47%	-	-
Horiz. %	52.44%	63.22%	57.66%	53.78%	88.53%	126.47%	100.00%	-
EY	4.83	4.00	4.39	4.71	2.86	2.00	2.53	53.71%
YoY %	20.75%	-8.88%	-6.79%	64.69%	43.00%	-20.95%	-	-
Horiz. %	190.91%	158.10%	173.52%	186.17%	113.04%	79.05%	100.00%	-
DY	0.98	0.38	0.59	0.00	4.55	5.91	0.83	11.67%
YoY %	157.89%	-35.59%	0.00%	0.00%	-23.01%	612.05%	-	-
Horiz. %	118.07%	45.78%	71.08%	0.00%	548.19%	712.05%	100.00%	-
P/NAPS	2.02	2.15	2.14	2.40	2.32	2.41	1.97	1.68%
YoY %	-6.05%	0.47%	-10.83%	3.45%	-3.73%	22.34%	-	-
Horiz. %	102.54%	109.14%	108.63%	121.83%	117.77%	122.34%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 12:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 12:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:55:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

325

PTRANS

PERAK TRANSIT BERHAD

321

MBSB

MALAYSIA BUILDING SOCIETY BHD

246

TOPGLOV

TOP GLOVE CORPORATION BHD

231

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

GENTING

GENTING BHD

163

DNEX

DAGANG NEXCHANGE BERHAD

159

PBBANK

PUBLIC BANK BHD

154

Daily Stocks

INGENIEU

0.09

-0.005

475,092,000

HSI-HUZ

0.165

-0.015

210,577,200

HSI-CV8

0.165

0.00

190,469,800

INGENIEU-WB

0.02

0.00

126,259,900

HSI-CXG

0.26

+0.005

87,717,400

ICONIC-WA

0.03

-0.005

61,032,600

AHB

0.17

+0.01

60,209,100

TOPGLOV

1.21

+0.01

59,294,100

MBSB

0.94

+0.05

58,524,000

JAKS

0.135

+0.01

58,503,600

More active Stocks

MPI

39.68

+3.08

601,200

ARKA

2.35

+0.33

260,800

HLIND

11.40

+0.32

52,900

NESTLE

129.80

+0.30

25,000

PETDAG

21.18

+0.28

73,000

GAMUDA

5.85

+0.27

9,146,800

PPB

15.34

+0.22

399,700

HLCAP

4.80

+0.20

444,900

GCB-C5

1.01

+0.195

50,000

MSC

3.45

+0.17

1,789,700

More gainer Stocks

ALLIANZ

23.02

-0.36

16,300

HEIM

25.26

-0.34

37,100

DLADY

32.74

-0.26

6,400

F&N

33.20

-0.16

51,500

UTDPLT

25.70

-0.14

157,400

IDEAL

3.36

-0.14

6,000

PIE

5.69

-0.13

1,020,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

123,300

APOLLO

6.88

-0.11

17,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More