[GENP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	691,878	442,759	211,951	755,567	515,002	319,328	133,361	199.38%
YoY %	56.27%	108.90%	-71.95%	46.71%	61.28%	139.45%	-	-
Horiz. %	518.80%	332.00%	158.93%	566.56%	386.17%	239.45%	100.00%	-
PBT	300,208	190,361	94,775	301,934	205,718	124,584	47,784	240.10%
YoY %	57.70%	100.86%	-68.61%	46.77%	65.12%	160.72%	-	-
Horiz. %	628.26%	398.38%	198.34%	631.87%	430.52%	260.72%	100.00%	-
Tax	-79,291	-49,800	-24,703	-63,964	-46,721	-28,116	-10,892	275.16%
YoY %	-59.22%	-101.59%	61.38%	-36.91%	-66.17%	-158.13%	-	-
Horiz. %	727.97%	457.22%	226.80%	587.26%	428.95%	258.13%	100.00%	-
NP	220,917	140,561	70,072	237,970	158,997	96,468	36,892	229.40%
YoY %	57.17%	100.60%	-70.55%	49.67%	64.82%	161.49%	-	-
Horiz. %	598.82%	381.01%	189.94%	645.04%	430.98%	261.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,443	140,634	69,250	235,661	157,308	95,950	36,862	230.10%
YoY %	57.46%	103.08%	-70.61%	49.81%	63.95%	160.30%	-	-
Horiz. %	600.74%	381.51%	187.86%	639.31%	426.75%	260.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	26.16%	26.06%	21.18%	22.71%	22.57%	22.79%	-
YoY %	0.96%	0.38%	23.04%	-6.74%	0.62%	-0.97%	-	-
Horiz. %	115.88%	114.79%	114.35%	92.94%	99.65%	99.03%	100.00%	-
Total Cost	470,961	302,198	141,879	517,597	356,005	222,860	96,469	187.50%
YoY %	55.85%	113.00%	-72.59%	45.39%	59.74%	131.02%	-	-
Horiz. %	488.20%	313.26%	147.07%	536.54%	369.04%	231.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	2,421,451	2,384,297	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.92%	1.56%	-	-
Horiz. %	115.78%	113.83%	109.63%	106.72%	103.51%	101.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	30,334	30,325	-	68,153	28,388	28,376	-	-
YoY %	0.03%	0.00%	-	140.08%	0.04%	0.00%	-	-
Horiz. %	106.90%	106.87%	-	240.18%	100.04%	100.00%	-	-
Div Payout %	13.70%	21.56%	-	28.92%	18.05%	29.57%	-	-
YoY %	-36.46%	0.00%	-	60.22%	-38.96%	0.00%	-	-
Horiz. %	46.33%	72.91%	-	97.80%	61.04%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	2,760,453	2,714,122	2,613,922	2,544,411	2,467,873	2,421,451	2,384,297	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.92%	1.56%	-	-
Horiz. %	115.78%	113.83%	109.63%	106.72%	103.51%	101.56%	100.00%	-
NOSH	758,366	758,134	757,658	757,265	757,016	756,703	756,919	0.12%
YoY %	0.03%	0.06%	0.05%	0.03%	0.04%	-0.03%	-	-
Horiz. %	100.19%	100.16%	100.10%	100.05%	100.01%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	31.93%	31.75%	33.06%	31.50%	30.87%	30.21%	27.66%	-
YoY %	0.57%	-3.96%	4.95%	2.04%	2.18%	9.22%	-	-
Horiz. %	115.44%	114.79%	119.52%	113.88%	111.61%	109.22%	100.00%	-
ROE	8.02%	5.18%	2.65%	9.26%	6.37%	3.96%	1.55%	-
YoY %	54.83%	95.47%	-71.38%	45.37%	60.86%	155.48%	-	-
Horiz. %	517.42%	334.19%	170.97%	597.42%	410.97%	255.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	91.23	58.40	27.97	99.78	68.03	42.20	17.62	198.98%
YoY %	56.22%	108.80%	-71.97%	46.67%	61.21%	139.50%	-	-
Horiz. %	517.76%	331.44%	158.74%	566.29%	386.10%	239.50%	100.00%	-
EPS	29.20	18.55	9.14	31.12	20.78	12.68	4.87	229.68%
YoY %	57.41%	102.95%	-70.63%	49.76%	63.88%	160.37%	-	-
Horiz. %	599.59%	380.90%	187.68%	639.01%	426.69%	260.37%	100.00%	-
DPS	4.00	4.00	0.00	9.00	3.75	3.75	0.00	-
YoY %	0.00%	0.00%	0.00%	140.00%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	0.00%	240.00%	100.00%	100.00%	-	-
NAPS	3.64	3.58	3.45	3.36	3.26	3.20	3.15	10.10%
YoY %	1.68%	3.77%	2.68%	3.07%	1.87%	1.59%	-	-
Horiz. %	115.56%	113.65%	109.52%	106.67%	103.49%	101.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 757,765
RPS	77.14	49.37	23.63	84.24	57.42	35.60	14.87	199.37%
YoY %	56.25%	108.93%	-71.95%	46.71%	61.29%	139.41%	-	-
Horiz. %	518.76%	332.01%	158.91%	566.51%	386.15%	239.41%	100.00%	-
EPS	24.69	15.68	7.72	26.28	17.54	10.70	4.11	230.10%
YoY %	57.46%	103.11%	-70.62%	49.83%	63.93%	160.34%	-	-
Horiz. %	600.73%	381.51%	187.83%	639.42%	426.76%	260.34%	100.00%	-
DPS	3.38	3.38	0.00	7.60	3.17	3.16	0.00	-
YoY %	0.00%	0.00%	0.00%	139.75%	0.32%	0.00%	-	-
Horiz. %	106.96%	106.96%	0.00%	240.51%	100.32%	100.00%	-	-
NAPS	3.0778	3.0262	2.9145	2.837	2.7516	2.6999	2.6584	10.24%
YoY %	1.71%	3.83%	2.73%	3.10%	1.91%	1.56%	-	-
Horiz. %	115.78%	113.84%	109.63%	106.72%	103.51%	101.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.72	6.67	6.95	6.24	6.00	5.50	4.28	-
P/RPS	8.46	11.42	24.84	6.25	8.82	13.03	24.29	-50.46%
YoY %	-25.92%	-54.03%	297.44%	-29.14%	-32.31%	-46.36%	-	-
Horiz. %	34.83%	47.02%	102.26%	25.73%	36.31%	53.64%	100.00%	-
P/EPS	26.44	35.96	76.04	20.05	28.87	43.38	87.89	-55.07%
YoY %	-26.47%	-52.71%	279.25%	-30.55%	-33.45%	-50.64%	-	-
Horiz. %	30.08%	40.91%	86.52%	22.81%	32.85%	49.36%	100.00%	-
EY	3.78	2.78	1.32	4.99	3.46	2.31	1.14	122.19%
YoY %	35.97%	110.61%	-73.55%	44.22%	49.78%	102.63%	-	-
Horiz. %	331.58%	243.86%	115.79%	437.72%	303.51%	202.63%	100.00%	-
DY	0.52	0.60	0.00	1.44	0.63	0.68	0.00	-
YoY %	-13.33%	0.00%	0.00%	128.57%	-7.35%	0.00%	-	-
Horiz. %	76.47%	88.24%	0.00%	211.76%	92.65%	100.00%	-	-
P/NAPS	2.12	1.86	2.01	1.86	1.84	1.72	1.36	34.40%
YoY %	13.98%	-7.46%	8.06%	1.09%	6.98%	26.47%	-	-
Horiz. %	155.88%	136.76%	147.79%	136.76%	135.29%	126.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	26/05/10	24/02/10	24/11/09	25/08/09	27/05/09	-
Price	8.81	7.22	6.65	6.18	6.23	5.88	5.55	-
P/RPS	9.66	12.36	23.77	6.19	9.16	13.93	31.50	-54.49%
YoY %	-21.84%	-48.00%	284.01%	-32.42%	-34.24%	-55.78%	-	-
Horiz. %	30.67%	39.24%	75.46%	19.65%	29.08%	44.22%	100.00%	-
P/EPS	30.17	38.92	72.76	19.86	29.98	46.37	113.96	-58.73%
YoY %	-22.48%	-46.51%	266.36%	-33.76%	-35.35%	-59.31%	-	-
Horiz. %	26.47%	34.15%	63.85%	17.43%	26.31%	40.69%	100.00%	-
EY	3.31	2.57	1.37	5.04	3.34	2.16	0.88	141.66%
YoY %	28.79%	87.59%	-72.82%	50.90%	54.63%	145.45%	-	-
Horiz. %	376.14%	292.05%	155.68%	572.73%	379.55%	245.45%	100.00%	-
DY	0.45	0.55	0.00	1.46	0.60	0.64	0.00	-
YoY %	-18.18%	0.00%	0.00%	143.33%	-6.25%	0.00%	-	-
Horiz. %	70.31%	85.94%	0.00%	228.12%	93.75%	100.00%	-	-
P/NAPS	2.42	2.02	1.93	1.84	1.91	1.84	1.76	23.62%
YoY %	19.80%	4.66%	4.89%	-3.66%	3.80%	4.55%	-	-
Horiz. %	137.50%	114.77%	109.66%	104.55%	108.52%	104.55%	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