[GENP] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,902,899	1,894,081	1,863,446	2,116,296	1,804,250	1,701,110	1,692,938	8.08%
YoY %	0.47%	1.64%	-11.95%	17.30%	6.06%	0.48%	-	-
Horiz. %	112.40%	111.88%	110.07%	125.01%	106.58%	100.48%	100.00%	-
PBT	207,736	257,196	335,626	522,440	461,127	425,306	421,682	-37.54%
YoY %	-19.23%	-23.37%	-35.76%	13.30%	8.42%	0.86%	-	-
Horiz. %	49.26%	60.99%	79.59%	123.89%	109.35%	100.86%	100.00%	-
Tax	-60,783	-74,941	-97,272	-145,032	-116,339	-114,806	-114,528	-34.37%
YoY %	18.89%	22.96%	32.93%	-24.66%	-1.34%	-0.24%	-	-
Horiz. %	53.07%	65.43%	84.93%	126.63%	101.58%	100.24%	100.00%	-
NP	146,953	182,254	238,354	377,408	344,788	310,500	307,154	-38.74%
YoY %	-19.37%	-23.54%	-36.84%	9.46%	11.04%	1.09%	-	-
Horiz. %	47.84%	59.34%	77.60%	122.87%	112.25%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,898	200,838	254,232	403,912	337,710	293,350	287,016	-30.82%
YoY %	-17.90%	-21.00%	-37.06%	19.60%	15.12%	2.21%	-	-
Horiz. %	57.45%	69.97%	88.58%	140.73%	117.66%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.26%	29.14%	28.98%	27.76%	25.23%	26.99%	27.16%	-
YoY %	0.41%	0.55%	4.39%	10.03%	-6.52%	-0.63%	-	-
Horiz. %	107.73%	107.29%	106.70%	102.21%	92.89%	99.37%	100.00%	-
Total Cost	1,755,946	1,711,826	1,625,092	1,738,888	1,459,462	1,390,610	1,385,784	17.04%
YoY %	2.58%	5.34%	-6.54%	19.15%	4.95%	0.35%	-	-
Horiz. %	126.71%	123.53%	117.27%	125.48%	105.32%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,114,892	4,120,693	4,173,164	4,257,458	4,287,016	4,268,908	4,295,640	-2.81%
YoY %	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-0.62%	-	-
Horiz. %	95.79%	95.93%	97.15%	99.11%	99.80%	99.38%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	104,479	50,872	76,387	-	206,411	58,734	87,992	12.09%
YoY %	105.38%	-33.40%	0.00%	-	251.43%	-33.25%	-	-
Horiz. %	118.74%	57.81%	86.81%	-	234.58%	66.75%	100.00%	-
Div Payout %	63.36%	25.33%	30.05%	-	61.12%	20.02%	30.66%	-
YoY %	150.14%	-15.71%	0.00%	-	205.29%	-34.70%	-	-
Horiz. %	206.65%	82.62%	98.01%	-	199.35%	65.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	4,114,892	4,120,693	4,173,164	4,257,458	4,287,016	4,268,908	4,295,640	-2.81%
YoY %	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-0.62%	-	-
Horiz. %	95.79%	95.93%	97.15%	99.11%	99.80%	99.38%	100.00%	-
NOSH	805,649	805,037	805,006	803,508	803,399	800,920	799,933	0.47%
YoY %	0.08%	0.00%	0.19%	0.01%	0.31%	0.12%	-	-
Horiz. %	100.71%	100.64%	100.63%	100.45%	100.43%	100.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.72%	9.62%	12.79%	17.83%	19.11%	18.25%	18.14%	-
YoY %	-19.75%	-24.78%	-28.27%	-6.70%	4.71%	0.61%	-	-
Horiz. %	42.56%	53.03%	70.51%	98.29%	105.35%	100.61%	100.00%	-
ROE	4.01%	4.87%	6.09%	9.49%	7.88%	6.87%	6.68%	-
YoY %	-17.66%	-20.03%	-35.83%	20.43%	14.70%	2.84%	-	-
Horiz. %	60.03%	72.90%	91.17%	142.07%	117.96%	102.84%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	236.77	235.80	231.75	263.45	227.27	212.39	211.63	7.74%
YoY %	0.41%	1.75%	-12.03%	15.92%	7.01%	0.36%	-	-
Horiz. %	111.88%	111.42%	109.51%	124.49%	107.39%	100.36%	100.00%	-
EPS	20.50	24.97	31.64	50.28	42.13	36.63	35.88	-31.07%
YoY %	-17.90%	-21.08%	-37.07%	19.34%	15.02%	2.09%	-	-
Horiz. %	57.13%	69.59%	88.18%	140.13%	117.42%	102.09%	100.00%	-
DPS	13.00	6.33	9.50	0.00	26.00	7.33	11.00	11.74%
YoY %	105.37%	-33.37%	0.00%	0.00%	254.71%	-33.36%	-	-
Horiz. %	118.18%	57.55%	86.36%	0.00%	236.36%	66.64%	100.00%	-
NAPS	5.12	5.13	5.19	5.30	5.40	5.33	5.37	-3.11%
YoY %	-0.19%	-1.16%	-2.08%	-1.85%	1.31%	-0.74%	-	-
Horiz. %	95.34%	95.53%	96.65%	98.70%	100.56%	99.26%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 803,508
RPS	212.06	211.07	207.66	235.84	201.06	189.57	188.66	8.08%
YoY %	0.47%	1.64%	-11.95%	17.30%	6.06%	0.48%	-	-
Horiz. %	112.40%	111.88%	110.07%	125.01%	106.57%	100.48%	100.00%	-
EPS	18.38	22.38	28.33	45.01	37.63	32.69	31.98	-30.80%
YoY %	-17.87%	-21.00%	-37.06%	19.61%	15.11%	2.22%	-	-
Horiz. %	57.47%	69.98%	88.59%	140.74%	117.67%	102.22%	100.00%	-
DPS	11.64	5.67	8.51	0.00	23.00	6.55	9.81	12.04%
YoY %	105.29%	-33.37%	0.00%	0.00%	251.15%	-33.23%	-	-
Horiz. %	118.65%	57.80%	86.75%	0.00%	234.45%	66.77%	100.00%	-
NAPS	4.5856	4.592	4.6505	4.7444	4.7774	4.7572	4.787	-2.81%
YoY %	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-0.62%	-	-
Horiz. %	95.79%	95.93%	97.15%	99.11%	99.80%	99.38%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	9.86	9.49	9.45	10.26	10.50	10.30	11.04	-
P/RPS	4.16	4.02	4.08	3.89	4.62	4.85	5.22	-14.00%
YoY %	3.48%	-1.47%	4.88%	-15.80%	-4.74%	-7.09%	-	-
Horiz. %	79.69%	77.01%	78.16%	74.52%	88.51%	92.91%	100.00%	-
P/EPS	48.06	37.96	29.89	20.40	24.68	28.12	30.77	34.50%
YoY %	26.61%	27.00%	46.52%	-17.34%	-12.23%	-8.61%	-	-
Horiz. %	156.19%	123.37%	97.14%	66.30%	80.21%	91.39%	100.00%	-
EY	2.08	2.63	3.35	4.90	4.05	3.56	3.25	-25.67%
YoY %	-20.91%	-21.49%	-31.63%	20.99%	13.76%	9.54%	-	-
Horiz. %	64.00%	80.92%	103.08%	150.77%	124.62%	109.54%	100.00%	-
DY	1.32	0.67	1.01	0.00	2.48	0.71	1.00	20.27%
YoY %	97.01%	-33.66%	0.00%	0.00%	249.30%	-29.00%	-	-
Horiz. %	132.00%	67.00%	101.00%	0.00%	248.00%	71.00%	100.00%	-
P/NAPS	1.93	1.85	1.82	1.94	1.94	1.93	2.06	-4.24%
YoY %	4.32%	1.65%	-6.19%	0.00%	0.52%	-6.31%	-	-
Horiz. %	93.69%	89.81%	88.35%	94.17%	94.17%	93.69%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	29/11/18	28/08/18	23/05/18	26/02/18	22/11/17	23/08/17	-
Price	10.62	9.65	9.44	9.51	9.80	10.48	10.58	-
P/RPS	4.49	4.09	4.07	3.61	4.31	4.93	5.00	-6.90%
YoY %	9.78%	0.49%	12.74%	-16.24%	-12.58%	-1.40%	-	-
Horiz. %	89.80%	81.80%	81.40%	72.20%	86.20%	98.60%	100.00%	-
P/EPS	51.76	38.60	29.86	18.91	23.04	28.61	29.49	45.35%
YoY %	34.09%	29.27%	57.91%	-17.93%	-19.47%	-2.98%	-	-
Horiz. %	175.52%	130.89%	101.25%	64.12%	78.13%	97.02%	100.00%	-
EY	1.93	2.59	3.35	5.29	4.34	3.49	3.39	-31.23%
YoY %	-25.48%	-22.69%	-36.67%	21.89%	24.36%	2.95%	-	-
Horiz. %	56.93%	76.40%	98.82%	156.05%	128.02%	102.95%	100.00%	-
DY	1.22	0.66	1.01	0.00	2.65	0.70	1.04	11.19%
YoY %	84.85%	-34.65%	0.00%	0.00%	278.57%	-32.69%	-	-
Horiz. %	117.31%	63.46%	97.12%	0.00%	254.81%	67.31%	100.00%	-
P/NAPS	2.07	1.88	1.82	1.79	1.81	1.97	1.97	3.34%
YoY %	10.11%	3.30%	1.68%	-1.10%	-8.12%	0.00%	-	-
Horiz. %	105.08%	95.43%	92.39%	90.86%	91.88%	100.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 30 May 2024

MQ Trader

MQ Trading Signals

2024-05-30 16:50:00

EMA 5

10 Mins

SELL

2024-05-30 16:50:00

EMA 5

5 Mins

SELL

2024-05-30 16:40:00

EMA 5

10 Mins

BUY

2024-05-30 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-30 15:45:00

EMA 5

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 >

PBBANK

PUBLIC BANK BHD

1000

LAGENDA

LAGENDA PROPERTIES BERHAD

664

YTLPOWR

YTL POWER INTERNATIONAL BHD

523

GENTING

GENTING BHD

522

INARI

INARI AMERTRON BERHAD

437

MPI

MALAYSIAN PACIFIC INDUSTRIES

396

HLIND

HONG LEONG INDUSTRIES BHD

387

PTRANS

PERAK TRANSIT BERHAD

387

DNEX

DAGANG NEXCHANGE BERHAD

371

MYEG

MY E.G. SERVICES BHD

358

Daily Stocks

LAGENDA

1.12

-0.05

289,813,300

HSI-CVZ

0.105

-0.035

281,011,900

HSI-HUZ

0.305

+0.04

168,931,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.05

+0.015

122,520,600

LAGENDA-CD

0.045

+0.015

108,777,500

KENERGY

0.615

+0.15

106,195,800

MYEG

1.06

+0.02

95,706,800

EPICON

0.345

+0.03

85,382,200

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

DLADY

35.98

+1.08

71,100

IJM

2.77

+0.23

24,050,600

PMETAL

5.59

+0.22

21,627,000

MAHSING

1.71

+0.19

56,060,100

MAHSING-C55

0.63

+0.155

1,820,000

KENERGY

0.615

+0.15

106,195,800

MAHSING-C59

0.545

+0.145

776,100

PERTAMA

2.48

+0.13

7,398,100

PTT

2.18

+0.13

1,932,200

HAPSENG

4.52

+0.13

526,700

More gainer Stocks

MPI

38.74

-0.76

180,200

HSI-CVG

0.47

-0.30

20,000

CARLSBG

19.20

-0.28

214,300

CHINHIN

3.22

-0.20

1,104,200

UTDPLT

25.10

-0.20

315,900

YTLPOWR

5.07

-0.18

16,147,600

ORIENT

6.97

-0.18

1,220,900

AJI

16.44

-0.16

212,200

HEIM

24.00

-0.16

94,300

HSI-CXB

0.42

-0.155

996,400

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