[GENP] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	621,696	1,902,899	1,420,561	931,723	529,074	1,804,250	1,275,833	-38.10%
YoY %	-67.33%	33.95%	52.47%	76.10%	-70.68%	41.42%	-	-
Horiz. %	48.73%	149.15%	111.34%	73.03%	41.47%	141.42%	100.00%	-
PBT	59,908	207,736	192,897	167,813	130,610	461,127	318,980	-67.23%
YoY %	-71.16%	7.69%	14.95%	28.48%	-71.68%	44.56%	-	-
Horiz. %	18.78%	65.13%	60.47%	52.61%	40.95%	144.56%	100.00%	-
Tax	-17,848	-60,783	-56,206	-48,636	-36,258	-116,339	-86,105	-65.00%
YoY %	70.64%	-8.14%	-15.56%	-34.14%	68.83%	-35.11%	-	-
Horiz. %	20.73%	70.59%	65.28%	56.48%	42.11%	135.11%	100.00%	-
NP	42,060	146,953	136,691	119,177	94,352	344,788	232,875	-68.08%
YoY %	-71.38%	7.51%	14.70%	26.31%	-72.63%	48.06%	-	-
Horiz. %	18.06%	63.10%	58.70%	51.18%	40.52%	148.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,684	164,898	150,629	127,116	100,978	337,710	220,013	-67.04%
YoY %	-74.72%	9.47%	18.50%	25.88%	-70.10%	53.50%	-	-
Horiz. %	18.95%	74.95%	68.46%	57.78%	45.90%	153.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.79%	29.26%	29.14%	28.98%	27.76%	25.23%	26.99%	-
YoY %	1.81%	0.41%	0.55%	4.39%	10.03%	-6.52%	-	-
Horiz. %	110.37%	108.41%	107.97%	107.37%	102.85%	93.48%	100.00%	-
Total Cost	579,636	1,755,946	1,283,870	812,546	434,722	1,459,462	1,042,958	-32.42%
YoY %	-66.99%	36.77%	58.01%	86.91%	-70.21%	39.93%	-	-
Horiz. %	55.58%	168.36%	123.10%	77.91%	41.68%	139.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,180,762	4,114,892	4,120,693	4,173,164	4,257,458	4,287,016	4,268,908	-1.38%
YoY %	1.60%	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-	-
Horiz. %	97.94%	96.39%	96.53%	97.76%	99.73%	100.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	-	104,479	38,154	38,193	-	206,411	44,050	-
YoY %	-	173.83%	-0.10%	0.00%	-	368.58%	-	-
Horiz. %	-	237.18%	86.62%	86.70%	-	468.58%	100.00%	-
Div Payout %	-	63.36%	25.33%	30.05%	-	61.12%	20.02%	-
YoY %	-	150.14%	-15.71%	0.00%	-	205.29%	-	-
Horiz. %	-	316.48%	126.52%	150.10%	-	305.29%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	4,180,762	4,114,892	4,120,693	4,173,164	4,257,458	4,287,016	4,268,908	-1.38%
YoY %	1.60%	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-	-
Horiz. %	97.94%	96.39%	96.53%	97.76%	99.73%	100.42%	100.00%	-
NOSH	808,857	805,649	805,037	805,006	803,508	803,399	800,921	0.66%
YoY %	0.40%	0.08%	0.00%	0.19%	0.01%	0.31%	-	-
Horiz. %	100.99%	100.59%	100.51%	100.51%	100.32%	100.31%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	6.77%	7.72%	9.62%	12.79%	17.83%	19.11%	18.25%	-
YoY %	-12.31%	-19.75%	-24.78%	-28.27%	-6.70%	4.71%	-	-
Horiz. %	37.10%	42.30%	52.71%	70.08%	97.70%	104.71%	100.00%	-
ROE	1.00%	4.01%	3.66%	3.05%	2.37%	7.88%	5.15%	-
YoY %	-75.06%	9.56%	20.00%	28.69%	-69.92%	53.01%	-	-
Horiz. %	19.42%	77.86%	71.07%	59.22%	46.02%	153.01%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	77.03	236.77	176.85	115.87	65.86	227.27	159.30	-38.42%
YoY %	-67.47%	33.88%	52.63%	75.93%	-71.02%	42.67%	-	-
Horiz. %	48.36%	148.63%	111.02%	72.74%	41.34%	142.67%	100.00%	-
EPS	5.16	20.50	18.73	15.82	12.57	42.13	27.47	-67.23%
YoY %	-74.83%	9.45%	18.39%	25.86%	-70.16%	53.37%	-	-
Horiz. %	18.78%	74.63%	68.18%	57.59%	45.76%	153.37%	100.00%	-
DPS	0.00	13.00	4.75	4.75	0.00	26.00	5.50	-
YoY %	0.00%	173.68%	0.00%	0.00%	0.00%	372.73%	-	-
Horiz. %	0.00%	236.36%	86.36%	86.36%	0.00%	472.73%	100.00%	-
NAPS	5.18	5.12	5.13	5.19	5.30	5.40	5.33	-1.88%
YoY %	1.17%	-0.19%	-1.16%	-2.08%	-1.85%	1.31%	-	-
Horiz. %	97.19%	96.06%	96.25%	97.37%	99.44%	101.31%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 805,006
RPS	69.32	212.17	158.39	103.89	58.99	201.17	142.25	-38.10%
YoY %	-67.33%	33.95%	52.46%	76.11%	-70.68%	41.42%	-	-
Horiz. %	48.73%	149.15%	111.35%	73.03%	41.47%	141.42%	100.00%	-
EPS	4.65	18.39	16.79	14.17	11.26	37.65	24.53	-67.03%
YoY %	-74.71%	9.53%	18.49%	25.84%	-70.09%	53.49%	-	-
Horiz. %	18.96%	74.97%	68.45%	57.77%	45.90%	153.49%	100.00%	-
DPS	0.00	11.65	4.25	4.26	0.00	23.01	4.91	-
YoY %	0.00%	174.12%	-0.23%	0.00%	0.00%	368.64%	-	-
Horiz. %	0.00%	237.27%	86.56%	86.76%	0.00%	468.64%	100.00%	-
NAPS	4.6615	4.588	4.5945	4.653	4.747	4.7799	4.7597	-1.38%
YoY %	1.60%	-0.14%	-1.26%	-1.98%	-0.69%	0.42%	-	-
Horiz. %	97.94%	96.39%	96.53%	97.76%	99.73%	100.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	10.60	9.86	9.49	9.45	10.26	10.50	10.30	-
P/RPS	13.76	4.16	5.37	8.16	15.58	4.62	6.47	65.45%
YoY %	230.77%	-22.53%	-34.19%	-47.63%	237.23%	-28.59%	-	-
Horiz. %	212.67%	64.30%	83.00%	126.12%	240.80%	71.41%	100.00%	-
P/EPS	205.24	48.06	50.61	59.78	81.62	24.68	37.50	210.88%
YoY %	327.05%	-5.04%	-15.34%	-26.76%	230.71%	-34.19%	-	-
Horiz. %	547.31%	128.16%	134.96%	159.41%	217.65%	65.81%	100.00%	-
EY	0.49	2.08	1.98	1.67	1.23	4.05	2.67	-67.73%
YoY %	-76.44%	5.05%	18.56%	35.77%	-69.63%	51.69%	-	-
Horiz. %	18.35%	77.90%	74.16%	62.55%	46.07%	151.69%	100.00%	-
DY	0.00	1.32	0.50	0.50	0.00	2.48	0.53	-
YoY %	0.00%	164.00%	0.00%	0.00%	0.00%	367.92%	-	-
Horiz. %	0.00%	249.06%	94.34%	94.34%	0.00%	467.92%	100.00%	-
P/NAPS	2.05	1.93	1.85	1.82	1.94	1.94	1.93	4.10%
YoY %	6.22%	4.32%	1.65%	-6.19%	0.00%	0.52%	-	-
Horiz. %	106.22%	100.00%	95.85%	94.30%	100.52%	100.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	26/02/19	29/11/18	28/08/18	23/05/18	26/02/18	22/11/17	-
Price	10.20	10.62	9.65	9.44	9.51	9.80	10.48	-
P/RPS	13.24	4.49	5.46	8.15	14.44	4.31	6.58	59.45%
YoY %	194.88%	-17.77%	-33.01%	-43.56%	235.03%	-34.50%	-	-
Horiz. %	201.22%	68.24%	82.98%	123.86%	219.45%	65.50%	100.00%	-
P/EPS	197.50	51.76	51.46	59.71	75.65	23.04	38.15	199.55%
YoY %	281.57%	0.58%	-13.82%	-21.07%	228.34%	-39.61%	-	-
Horiz. %	517.69%	135.67%	134.89%	156.51%	198.30%	60.39%	100.00%	-
EY	0.51	1.93	1.94	1.67	1.32	4.34	2.62	-66.44%
YoY %	-73.58%	-0.52%	16.17%	26.52%	-69.59%	65.65%	-	-
Horiz. %	19.47%	73.66%	74.05%	63.74%	50.38%	165.65%	100.00%	-
DY	0.00	1.22	0.49	0.50	0.00	2.65	0.52	-
YoY %	0.00%	148.98%	-2.00%	0.00%	0.00%	409.62%	-	-
Horiz. %	0.00%	234.62%	94.23%	96.15%	0.00%	509.62%	100.00%	-
P/NAPS	1.97	2.07	1.88	1.82	1.79	1.81	1.97	0.00%
YoY %	-4.83%	10.11%	3.30%	1.68%	-1.10%	-8.12%	-	-
Horiz. %	100.00%	105.08%	95.43%	92.39%	90.86%	91.88%	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