[GENP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	272,663	1,336,481	980,013	635,498	271,116	988,583	691,878	-46.21%
YoY %	-79.60%	36.37%	54.21%	134.40%	-72.58%	42.88%	-	-
Horiz. %	39.41%	193.17%	141.65%	91.85%	39.19%	142.88%	100.00%	-
PBT	104,008	601,342	473,740	323,017	132,083	439,739	300,208	-50.63%
YoY %	-82.70%	26.94%	46.66%	144.56%	-69.96%	46.48%	-	-
Horiz. %	34.65%	200.31%	157.80%	107.60%	44.00%	146.48%	100.00%	-
Tax	-26,720	-158,664	-124,564	-87,089	-37,271	-115,532	-79,291	-51.54%
YoY %	83.16%	-27.38%	-43.03%	-133.66%	67.74%	-45.71%	-	-
Horiz. %	33.70%	200.10%	157.10%	109.83%	47.01%	145.71%	100.00%	-
NP	77,288	442,678	349,176	235,928	94,812	324,207	220,917	-50.31%
YoY %	-82.54%	26.78%	48.00%	148.84%	-70.76%	46.76%	-	-
Horiz. %	34.99%	200.38%	158.06%	106.79%	42.92%	146.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,794	442,031	347,990	234,229	94,329	324,210	221,443	-49.75%
YoY %	-82.17%	27.02%	48.57%	148.31%	-70.90%	46.41%	-	-
Horiz. %	35.58%	199.61%	157.15%	105.77%	42.60%	146.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	26.38%	26.29%	26.96%	28.22%	26.27%	26.41%	-
YoY %	-2.62%	0.34%	-2.49%	-4.46%	7.42%	-0.53%	-	-
Horiz. %	97.27%	99.89%	99.55%	102.08%	106.85%	99.47%	100.00%	-
Total Cost	195,375	893,803	630,837	399,570	176,304	664,376	470,961	-44.34%
YoY %	-78.14%	41.69%	57.88%	126.64%	-73.46%	41.07%	-	-
Horiz. %	41.48%	189.78%	133.95%	84.84%	37.43%	141.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,264,106	3,232,707	3,149,059	3,057,800	2,944,461	2,866,028	2,760,453	11.80%
YoY %	0.97%	2.66%	2.98%	3.85%	2.74%	3.82%	-	-
Horiz. %	118.25%	117.11%	114.08%	110.77%	106.67%	103.82%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	-	123,313	32,249	32,247	-	94,776	30,334	-
YoY %	-	282.38%	0.01%	0.00%	-	212.44%	-	-
Horiz. %	-	406.52%	106.31%	106.31%	-	312.44%	100.00%	-
Div Payout %	-	27.90%	9.27%	13.77%	-	29.23%	13.70%	-
YoY %	-	200.97%	-32.68%	0.00%	-	113.36%	-	-
Horiz. %	-	203.65%	67.66%	100.51%	-	213.36%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	3,264,106	3,232,707	3,149,059	3,057,800	2,944,461	2,866,028	2,760,453	11.80%
YoY %	0.97%	2.66%	2.98%	3.85%	2.74%	3.82%	-	-
Horiz. %	118.25%	117.11%	114.08%	110.77%	106.67%	103.82%	100.00%	-
NOSH	759,094	758,851	758,809	758,759	758,881	758,208	758,366	0.06%
YoY %	0.03%	0.01%	0.01%	-0.02%	0.09%	-0.02%	-	-
Horiz. %	100.10%	100.06%	100.06%	100.05%	100.07%	99.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	28.35%	33.12%	35.63%	37.12%	34.97%	32.80%	31.93%	-
YoY %	-14.40%	-7.04%	-4.01%	6.15%	6.62%	2.72%	-	-
Horiz. %	88.79%	103.73%	111.59%	116.25%	109.52%	102.72%	100.00%	-
ROE	2.41%	13.67%	11.05%	7.66%	3.20%	11.31%	8.02%	-
YoY %	-82.37%	23.71%	44.26%	139.37%	-71.71%	41.02%	-	-
Horiz. %	30.05%	170.45%	137.78%	95.51%	39.90%	141.02%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	35.92	176.12	129.15	83.75	35.73	130.38	91.23	-46.24%
YoY %	-79.60%	36.37%	54.21%	134.40%	-72.60%	42.91%	-	-
Horiz. %	39.37%	193.05%	141.57%	91.80%	39.16%	142.91%	100.00%	-
EPS	10.38	58.25	45.86	30.87	12.43	42.76	29.20	-49.78%
YoY %	-82.18%	27.02%	48.56%	148.35%	-70.93%	46.44%	-	-
Horiz. %	35.55%	199.49%	157.05%	105.72%	42.57%	146.44%	100.00%	-
DPS	0.00	16.25	4.25	4.25	0.00	12.50	4.00	-
YoY %	0.00%	282.35%	0.00%	0.00%	0.00%	212.50%	-	-
Horiz. %	0.00%	406.25%	106.25%	106.25%	0.00%	312.50%	100.00%	-
NAPS	4.30	4.26	4.15	4.03	3.88	3.78	3.64	11.73%
YoY %	0.94%	2.65%	2.98%	3.87%	2.65%	3.85%	-	-
Horiz. %	118.13%	117.03%	114.01%	110.71%	106.59%	103.85%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 758,676
RPS	30.40	149.01	109.27	70.86	30.23	110.22	77.14	-46.21%
YoY %	-79.60%	36.37%	54.21%	134.40%	-72.57%	42.88%	-	-
Horiz. %	39.41%	193.17%	141.65%	91.86%	39.19%	142.88%	100.00%	-
EPS	8.79	49.29	38.80	26.12	10.52	36.15	24.69	-49.73%
YoY %	-82.17%	27.04%	48.55%	148.29%	-70.90%	46.42%	-	-
Horiz. %	35.60%	199.64%	157.15%	105.79%	42.61%	146.42%	100.00%	-
DPS	0.00	13.75	3.60	3.60	0.00	10.57	3.38	-
YoY %	0.00%	281.94%	0.00%	0.00%	0.00%	212.72%	-	-
Horiz. %	0.00%	406.80%	106.51%	106.51%	0.00%	312.72%	100.00%	-
NAPS	3.6394	3.6044	3.5111	3.4094	3.283	3.1956	3.0778	11.81%
YoY %	0.97%	2.66%	2.98%	3.85%	2.74%	3.83%	-	-
Horiz. %	118.25%	117.11%	114.08%	110.77%	106.67%	103.83%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	9.49	8.60	7.00	7.92	8.00	8.80	7.72	-
P/RPS	26.42	4.88	5.42	9.46	22.39	6.75	8.46	113.50%
YoY %	441.39%	-9.96%	-42.71%	-57.75%	231.70%	-20.21%	-	-
Horiz. %	312.29%	57.68%	64.07%	111.82%	264.66%	79.79%	100.00%	-
P/EPS	91.43	14.76	15.26	25.66	64.36	20.58	26.44	128.50%
YoY %	519.44%	-3.28%	-40.53%	-60.13%	212.73%	-22.16%	-	-
Horiz. %	345.80%	55.82%	57.72%	97.05%	243.42%	77.84%	100.00%	-
EY	1.09	6.77	6.55	3.90	1.55	4.86	3.78	-56.31%
YoY %	-83.90%	3.36%	67.95%	151.61%	-68.11%	28.57%	-	-
Horiz. %	28.84%	179.10%	173.28%	103.17%	41.01%	128.57%	100.00%	-
DY	0.00	1.89	0.61	0.54	0.00	1.42	0.52	-
YoY %	0.00%	209.84%	12.96%	0.00%	0.00%	173.08%	-	-
Horiz. %	0.00%	363.46%	117.31%	103.85%	0.00%	273.08%	100.00%	-
P/NAPS	2.21	2.02	1.69	1.97	2.06	2.33	2.12	2.80%
YoY %	9.41%	19.53%	-14.21%	-4.37%	-11.59%	9.91%	-	-
Horiz. %	104.25%	95.28%	79.72%	92.92%	97.17%	109.91%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	27/02/12	23/11/11	24/08/11	25/05/11	22/02/11	24/11/10	-
Price	9.00	9.25	8.03	7.04	7.95	7.97	8.81	-
P/RPS	25.06	5.25	6.22	8.41	22.25	6.11	9.66	88.69%
YoY %	377.33%	-15.59%	-26.04%	-62.20%	264.16%	-36.75%	-	-
Horiz. %	259.42%	54.35%	64.39%	87.06%	230.33%	63.25%	100.00%	-
P/EPS	86.71	15.88	17.51	22.81	63.96	18.64	30.17	102.01%
YoY %	446.03%	-9.31%	-23.24%	-64.34%	243.13%	-38.22%	-	-
Horiz. %	287.40%	52.64%	58.04%	75.60%	212.00%	61.78%	100.00%	-
EY	1.15	6.30	5.71	4.38	1.56	5.37	3.31	-50.54%
YoY %	-81.75%	10.33%	30.37%	180.77%	-70.95%	62.24%	-	-
Horiz. %	34.74%	190.33%	172.51%	132.33%	47.13%	162.24%	100.00%	-
DY	0.00	1.76	0.53	0.60	0.00	1.57	0.45	-
YoY %	0.00%	232.08%	-11.67%	0.00%	0.00%	248.89%	-	-
Horiz. %	0.00%	391.11%	117.78%	133.33%	0.00%	348.89%	100.00%	-
P/NAPS	2.09	2.17	1.93	1.75	2.05	2.11	2.42	-9.30%
YoY %	-3.69%	12.44%	10.29%	-14.63%	-2.84%	-12.81%	-	-
Horiz. %	86.36%	89.67%	79.75%	72.31%	84.71%	87.19%	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