[GENM] QoQ Cumulative 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
Cumulative Result
Revenue	8,229,433	6,171,465	3,936,917	2,026,050	8,327,537	6,207,414	4,086,458	59.26%
YoY %	33.35%	56.76%	94.31%	-75.67%	34.15%	51.90%	-	-
Horiz. %	201.38%	151.02%	96.34%	49.58%	203.78%	151.90%	100.00%	-
PBT	1,524,506	1,156,080	781,964	463,231	1,766,493	1,328,443	962,796	35.73%
YoY %	31.87%	47.84%	68.81%	-73.78%	32.97%	37.98%	-	-
Horiz. %	158.34%	120.08%	81.22%	48.11%	183.48%	137.98%	100.00%	-
Tax	-384,220	-309,621	-189,418	-113,536	-182,442	-136,264	-88,046	166.32%
YoY %	-24.09%	-63.46%	-66.84%	37.77%	-33.89%	-54.76%	-	-
Horiz. %	436.39%	351.66%	215.14%	128.95%	207.21%	154.76%	100.00%	-
NP	1,140,286	846,459	592,546	349,695	1,584,051	1,192,179	874,750	19.27%
YoY %	34.71%	42.85%	69.45%	-77.92%	32.87%	36.29%	-	-
Horiz. %	130.36%	96.77%	67.74%	39.98%	181.09%	136.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,188,677	878,838	612,722	358,289	1,602,995	1,202,480	879,863	22.14%
YoY %	35.26%	43.43%	71.01%	-77.65%	33.31%	36.67%	-	-
Horiz. %	135.10%	99.88%	69.64%	40.72%	182.19%	136.67%	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	5,325,006	3,344,371	1,676,355	6,743,486	5,015,235	3,211,708	69.28%
YoY %	33.13%	59.22%	99.50%	-75.14%	34.46%	56.15%	-	-
Horiz. %	220.73%	165.80%	104.13%	52.20%	209.97%	156.15%	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	170,097	170,200	-	465,129	243,899	243,933	31.58%
YoY %	116.71%	-0.06%	0.00%	-	90.71%	-0.01%	-	-
Horiz. %	151.12%	69.73%	69.77%	-	190.68%	99.99%	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%	5.64%	3.93%	2.28%	10.35%	8.28%	6.04%	-
YoY %	29.08%	43.51%	72.37%	-77.97%	25.00%	37.09%	-	-
Horiz. %	120.53%	93.38%	65.07%	37.75%	171.36%	137.09%	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	108.85	69.39	35.74	146.81	109.44	72.04	59.29%
YoY %	33.31%	56.87%	94.15%	-75.66%	34.15%	51.92%	-	-
Horiz. %	201.43%	151.10%	96.32%	49.61%	203.79%	151.92%	100.00%	-
EPS	20.96	15.50	10.80	6.32	28.26	21.20	15.51	22.16%
YoY %	35.23%	43.52%	70.89%	-77.64%	33.30%	36.69%	-	-
Horiz. %	135.14%	99.94%	69.63%	40.75%	182.21%	136.69%	100.00%	-
DPS	6.50	3.00	3.00	0.00	8.20	4.30	4.30	31.61%
YoY %	116.67%	0.00%	0.00%	0.00%	90.70%	0.00%	-	-
Horiz. %	151.16%	69.77%	69.77%	0.00%	190.70%	100.00%	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	103.93	66.30	34.12	140.24	104.54	68.82	59.26%
YoY %	33.35%	56.76%	94.31%	-75.67%	34.15%	51.90%	-	-
Horiz. %	201.38%	151.02%	96.34%	49.58%	203.78%	151.90%	100.00%	-
EPS	20.02	14.80	10.32	6.03	27.00	20.25	14.82	22.13%
YoY %	35.27%	43.41%	71.14%	-77.67%	33.33%	36.64%	-	-
Horiz. %	135.09%	99.87%	69.64%	40.69%	182.19%	136.64%	100.00%	-
DPS	6.21	2.86	2.87	0.00	7.83	4.11	4.11	31.57%
YoY %	117.13%	-0.35%	0.00%	0.00%	90.51%	0.00%	-	-
Horiz. %	151.09%	69.59%	69.83%	0.00%	190.51%	100.00%	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	3.84	6.05	11.75	2.98	3.86	5.40	-35.38%
YoY %	-27.08%	-36.53%	-48.51%	294.30%	-22.80%	-28.52%	-	-
Horiz. %	51.85%	71.11%	112.04%	217.59%	55.19%	71.48%	100.00%	-
P/EPS	19.42	26.97	38.89	66.46	15.50	19.91	25.08	-15.63%
YoY %	-27.99%	-30.65%	-41.48%	328.77%	-22.15%	-20.61%	-	-
Horiz. %	77.43%	107.54%	155.06%	264.99%	61.80%	79.39%	100.00%	-
EY	5.15	3.71	2.57	1.50	6.45	5.02	3.99	18.49%
YoY %	38.81%	44.36%	71.33%	-76.74%	28.49%	25.81%	-	-
Horiz. %	129.07%	92.98%	64.41%	37.59%	161.65%	125.81%	100.00%	-
DY	1.60	0.72	0.71	0.00	1.87	1.02	1.11	27.51%
YoY %	122.22%	1.41%	0.00%	0.00%	83.33%	-8.11%	-	-
Horiz. %	144.14%	64.86%	63.96%	0.00%	168.47%	91.89%	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	3.75	6.70	11.81	2.94	3.91	5.61	-36.55%
YoY %	-24.53%	-44.03%	-43.27%	301.70%	-24.81%	-30.30%	-	-
Horiz. %	50.45%	66.84%	119.43%	210.52%	52.41%	69.70%	100.00%	-
P/EPS	19.61	26.32	43.06	66.77	15.25	20.19	26.05	-17.20%
YoY %	-25.49%	-38.88%	-35.51%	337.84%	-24.47%	-22.50%	-	-
Horiz. %	75.28%	101.04%	165.30%	256.31%	58.54%	77.50%	100.00%	-
EY	5.10	3.80	2.32	1.50	6.56	4.95	3.84	20.76%
YoY %	34.21%	63.79%	54.67%	-77.13%	32.53%	28.91%	-	-
Horiz. %	132.81%	98.96%	60.42%	39.06%	170.83%	128.91%	100.00%	-
DY	1.58	0.74	0.65	0.00	1.90	1.00	1.06	30.39%
YoY %	113.51%	13.85%	0.00%	0.00%	90.00%	-5.66%	-	-
Horiz. %	149.06%	69.81%	61.32%	0.00%	179.25%	94.34%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:30:00

OBV

30 Mins

SELL

2024-05-14 14:35:00

EMA 5

5 Mins

SELL

2024-05-14 14:35:00

OBV

5 Mins

SELL

2024-05-14 14:35:00

MACD/RSI

5 Mins

SELL

2024-05-14 14:30:00

EMA 5

10 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

454

HLIND

HONG LEONG INDUSTRIES BHD

444

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

357

GENM

GENTING MALAYSIA BERHAD

288

YTL

YTL CORPORATION BHD

286

MYEG

MY E.G. SERVICES BHD

253

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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