[GENM] 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	8,229,433	8,228,620	7,873,834	8,104,200	8,327,537	8,276,552	8,172,916	0.45%
YoY %	0.01%	4.51%	-2.84%	-2.68%	0.62%	1.27%	-	-
Horiz. %	100.69%	100.68%	96.34%	99.16%	101.89%	101.27%	100.00%	-
PBT	1,524,506	1,541,440	1,563,928	1,852,924	1,766,493	1,771,257	1,925,592	-14.38%
YoY %	-1.10%	-1.44%	-15.60%	4.89%	-0.27%	-8.01%	-	-
Horiz. %	79.17%	80.05%	81.22%	96.23%	91.74%	91.99%	100.00%	-
Tax	-384,220	-412,828	-378,836	-454,144	-182,442	-181,685	-176,092	67.98%
YoY %	6.93%	-8.97%	16.58%	-148.93%	-0.42%	-3.18%	-	-
Horiz. %	218.19%	234.44%	215.14%	257.90%	103.61%	103.18%	100.00%	-
NP	1,140,286	1,128,612	1,185,092	1,398,780	1,584,051	1,589,572	1,749,500	-24.76%
YoY %	1.03%	-4.77%	-15.28%	-11.70%	-0.35%	-9.14%	-	-
Horiz. %	65.18%	64.51%	67.74%	79.95%	90.54%	90.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,188,677	1,171,784	1,225,444	1,433,156	1,602,995	1,603,306	1,759,726	-22.95%
YoY %	1.44%	-4.38%	-14.49%	-10.60%	-0.02%	-8.89%	-	-
Horiz. %	67.55%	66.59%	69.64%	81.44%	91.09%	91.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	26.78%	24.22%	24.51%	10.33%	10.26%	9.14%	-
YoY %	-5.90%	10.57%	-1.18%	137.27%	0.68%	12.25%	-	-
Horiz. %	275.71%	293.00%	264.99%	268.16%	113.02%	112.25%	100.00%	-
Total Cost	7,089,147	7,100,008	6,688,742	6,705,420	6,743,486	6,686,980	6,423,416	6.77%
YoY %	-0.15%	6.15%	-0.25%	-0.56%	0.85%	4.10%	-	-
Horiz. %	110.36%	110.53%	104.13%	104.39%	104.98%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	14,520,512	14,579,289	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	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	368,625	226,796	340,401	-	465,129	325,198	487,867	-17.00%
YoY %	62.54%	-33.37%	0.00%	-	43.03%	-33.34%	-	-
Horiz. %	75.56%	46.49%	69.77%	-	95.34%	66.66%	100.00%	-
Div Payout %	31.01%	19.35%	27.78%	-	29.02%	20.28%	27.72%	-
YoY %	60.26%	-30.35%	0.00%	-	43.10%	-26.84%	-	-
Horiz. %	111.87%	69.81%	100.22%	-	104.69%	73.16%	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	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	14,520,512	14,579,289	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	100.00%	-
NOSH	5,671,169	5,669,922	5,673,351	5,669,129	5,672,310	5,672,075	5,672,875	-0.01%
YoY %	0.02%	-0.06%	0.07%	-0.06%	0.00%	-0.01%	-	-
Horiz. %	99.97%	99.95%	100.01%	99.93%	99.99%	99.99%	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	13.86%	13.72%	15.05%	17.26%	19.02%	19.21%	21.41%	-
YoY %	1.02%	-8.84%	-12.80%	-9.25%	-0.99%	-10.28%	-	-
Horiz. %	64.74%	64.08%	70.29%	80.62%	88.84%	89.72%	100.00%	-
ROE	7.28%	7.52%	7.85%	9.13%	10.35%	11.04%	12.07%	-
YoY %	-3.19%	-4.20%	-14.02%	-11.79%	-6.25%	-8.53%	-	-
Horiz. %	60.31%	62.30%	65.04%	75.64%	85.75%	91.47%	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	145.11	145.13	138.79	142.95	146.81	145.92	144.07	0.47%
YoY %	-0.01%	4.57%	-2.91%	-2.63%	0.61%	1.28%	-	-
Horiz. %	100.72%	100.74%	96.34%	99.22%	101.90%	101.28%	100.00%	-
EPS	20.96	20.67	21.60	25.28	28.26	28.27	31.02	-22.94%
YoY %	1.40%	-4.31%	-14.56%	-10.54%	-0.04%	-8.87%	-	-
Horiz. %	67.57%	66.63%	69.63%	81.50%	91.10%	91.13%	100.00%	-
DPS	6.50	4.00	6.00	0.00	8.20	5.73	8.60	-16.98%
YoY %	62.50%	-33.33%	0.00%	0.00%	43.11%	-33.37%	-	-
Horiz. %	75.58%	46.51%	69.77%	0.00%	95.35%	66.63%	100.00%	-
NAPS	2.88	2.75	2.75	2.77	2.73	2.56	2.57	7.86%
YoY %	4.73%	0.00%	-0.72%	1.47%	6.64%	-0.39%	-	-
Horiz. %	112.06%	107.00%	107.00%	107.78%	106.23%	99.61%	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 - 5,669,129
RPS	138.59	138.57	132.60	136.48	140.24	139.38	137.64	0.45%
YoY %	0.01%	4.50%	-2.84%	-2.68%	0.62%	1.26%	-	-
Horiz. %	100.69%	100.68%	96.34%	99.16%	101.89%	101.26%	100.00%	-
EPS	20.02	19.73	20.64	24.14	27.00	27.00	29.63	-22.94%
YoY %	1.47%	-4.41%	-14.50%	-10.59%	0.00%	-8.88%	-	-
Horiz. %	67.57%	66.59%	69.66%	81.47%	91.12%	91.12%	100.00%	-
DPS	6.21	3.82	5.73	0.00	7.83	5.48	8.22	-17.00%
YoY %	62.57%	-33.33%	0.00%	0.00%	42.88%	-33.33%	-	-
Horiz. %	75.55%	46.47%	69.71%	0.00%	95.26%	66.67%	100.00%	-
NAPS	2.7506	2.6258	2.6274	2.6446	2.6078	2.4453	2.4552	7.84%
YoY %	4.75%	-0.06%	-0.65%	1.41%	6.65%	-0.40%	-	-
Horiz. %	112.03%	106.95%	107.01%	107.71%	106.22%	99.60%	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	4.07	4.18	4.20	4.20	4.38	4.22	3.89	-
P/RPS	2.80	2.88	3.03	2.94	2.98	2.89	2.70	2.44%
YoY %	-2.78%	-4.95%	3.06%	-1.34%	3.11%	7.04%	-	-
Horiz. %	103.70%	106.67%	112.22%	108.89%	110.37%	107.04%	100.00%	-
P/EPS	19.42	20.23	19.44	16.61	15.50	14.93	12.54	33.74%
YoY %	-4.00%	4.06%	17.04%	7.16%	3.82%	19.06%	-	-
Horiz. %	154.86%	161.32%	155.02%	132.46%	123.60%	119.06%	100.00%	-
EY	5.15	4.94	5.14	6.02	6.45	6.70	7.97	-25.19%
YoY %	4.25%	-3.89%	-14.62%	-6.67%	-3.73%	-15.93%	-	-
Horiz. %	64.62%	61.98%	64.49%	75.53%	80.93%	84.07%	100.00%	-
DY	1.60	0.96	1.43	0.00	1.87	1.36	2.21	-19.32%
YoY %	66.67%	-32.87%	0.00%	0.00%	37.50%	-38.46%	-	-
Horiz. %	72.40%	43.44%	64.71%	0.00%	84.62%	61.54%	100.00%	-
P/NAPS	1.41	1.52	1.53	1.52	1.60	1.65	1.51	-4.45%
YoY %	-7.24%	-0.65%	0.66%	-5.00%	-3.03%	9.27%	-	-
Horiz. %	93.38%	100.66%	101.32%	100.66%	105.96%	109.27%	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	26/02/15	21/11/14	28/08/14	29/05/14	27/02/14	28/11/13	29/08/13	-
Price	4.11	4.08	4.65	4.22	4.31	4.28	4.04	-
P/RPS	2.83	2.81	3.35	2.95	2.94	2.93	2.80	0.71%
YoY %	0.71%	-16.12%	13.56%	0.34%	0.34%	4.64%	-	-
Horiz. %	101.07%	100.36%	119.64%	105.36%	105.00%	104.64%	100.00%	-
P/EPS	19.61	19.74	21.53	16.69	15.25	15.14	13.02	31.29%
YoY %	-0.66%	-8.31%	29.00%	9.44%	0.73%	16.28%	-	-
Horiz. %	150.61%	151.61%	165.36%	128.19%	117.13%	116.28%	100.00%	-
EY	5.10	5.07	4.65	5.99	6.56	6.60	7.68	-23.82%
YoY %	0.59%	9.03%	-22.37%	-8.69%	-0.61%	-14.06%	-	-
Horiz. %	66.41%	66.02%	60.55%	77.99%	85.42%	85.94%	100.00%	-
DY	1.58	0.98	1.29	0.00	1.90	1.34	2.13	-18.01%
YoY %	61.22%	-24.03%	0.00%	0.00%	41.79%	-37.09%	-	-
Horiz. %	74.18%	46.01%	60.56%	0.00%	89.20%	62.91%	100.00%	-
P/NAPS	1.43	1.48	1.69	1.52	1.58	1.67	1.57	-6.02%
YoY %	-3.38%	-12.43%	11.18%	-3.80%	-5.39%	6.37%	-	-
Horiz. %	91.08%	94.27%	107.64%	96.82%	100.64%	106.37%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 11:25:00

EMA 5

5 Mins

BUY

2024-05-14 11:25:00

ADX

5 Mins

SELL

2024-05-14 10:20:00

ADX

10 Mins

SELL

2024-05-14 10:20:00

EMA 5

5 Mins

SELL

2024-05-14 10:10:00

ADX

10 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

SENDAI

EVERSENDAI CORPORATION BERHAD

370

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

GENTING

GENTING BHD

331

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

246

PBBANK

PUBLIC BANK BHD

228

Daily Stocks

HSI-CXG

0.21

0.00

228,270,800

MMAG-WC

0.155

0.00

167,872,800

FPHB

0.41

+0.17

134,732,800

HSI-HUZ

0.24

0.00

103,754,200

MMAG

0.38

+0.005

64,352,000

HSI-CT2

0.095

-0.005

37,809,300

ICONIC

0.11

-0.005

36,743,600

HSI-HUT

0.12

0.00

33,207,800

0.245

+0.035

32,796,800

0.35

+0.015

31,637,100

More active Stocks

MPI

32.44

+0.36

177,000

PTT

1.90

+0.33

2,766,100

UTDPLT

25.60

+0.24

181,900

BNASTRA

1.90

+0.20

2,130,500

HEIM

23.90

+0.18

41,700

FPHB

0.41

+0.17

134,732,800

CRESNDO

3.61

+0.16

831,600

HSI-CV5

1.09

+0.15

11,600

YTLPOWR

5.04

+0.12

19,024,200

YTL

3.51

+0.12

17,405,400

More gainer Stocks

ALLIANZ

21.30

-0.46

58,800

AJI

18.70

-0.20

323,500

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,035,700

HLFG

17.58

-0.14

54,900

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

KLK

22.46

-0.10

161,100

F&N

32.56

-0.10

24,400

DXN-CM

0.055

-0.095

50,000

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