[GENP] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	1,756,553	1,619,431	1,480,079	1,391,069	1,314,798	1,311,405	1,374,931	17.75%
YoY %	8.47%	9.42%	6.40%	5.80%	0.26%	-4.62%	-	-
Horiz. %	127.76%	117.78%	107.65%	101.17%	95.63%	95.38%	100.00%	-
PBT	636,575	528,770	459,904	271,579	203,505	219,369	247,429	87.86%
YoY %	20.39%	14.97%	69.34%	33.45%	-7.23%	-11.34%	-	-
Horiz. %	257.28%	213.71%	185.87%	109.76%	82.25%	88.66%	100.00%	-
Tax	-167,488	-143,024	-123,892	-75,828	-56,853	-62,672	-70,834	77.57%
YoY %	-17.10%	-15.44%	-63.39%	-33.38%	9.28%	11.52%	-	-
Horiz. %	236.45%	201.91%	174.90%	107.05%	80.26%	88.48%	100.00%	-
NP	469,087	385,746	336,012	195,751	146,652	156,697	176,595	91.91%
YoY %	21.61%	14.80%	71.65%	33.48%	-6.41%	-11.27%	-	-
Horiz. %	265.63%	218.44%	190.27%	110.85%	83.04%	88.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	450,706	390,079	344,328	214,478	157,987	164,082	189,749	78.11%
YoY %	15.54%	13.29%	60.54%	35.76%	-3.71%	-13.53%	-	-
Horiz. %	237.53%	205.58%	181.46%	113.03%	83.26%	86.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	27.05%	26.94%	27.92%	27.94%	28.57%	28.63%	-
YoY %	-2.74%	0.41%	-3.51%	-0.07%	-2.21%	-0.21%	-	-
Horiz. %	91.90%	94.48%	94.10%	97.52%	97.59%	99.79%	100.00%	-
Total Cost	1,287,466	1,233,685	1,144,067	1,195,318	1,168,146	1,154,708	1,198,336	4.90%
YoY %	4.36%	7.83%	-4.29%	2.33%	1.16%	-3.64%	-	-
Horiz. %	107.44%	102.95%	95.47%	99.75%	97.48%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,268,217	3,987,002	4,224,349	3,914,251	3,926,057	4,189,416	4,163,336	1.67%
YoY %	7.05%	-5.62%	7.92%	-0.30%	-6.29%	0.63%	-	-
Horiz. %	102.52%	95.76%	101.47%	94.02%	94.30%	100.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	192,625	164,614	164,614	38,876	38,876	42,491	42,491	174.16%
YoY %	17.02%	0.00%	323.43%	0.00%	-8.51%	0.00%	-	-
Horiz. %	453.33%	387.41%	387.41%	91.49%	91.49%	100.00%	100.00%	-
Div Payout %	42.74%	42.20%	47.81%	18.13%	24.61%	25.90%	22.39%	-
YoY %	1.28%	-11.73%	163.71%	-26.33%	-4.98%	15.68%	-	-
Horiz. %	190.89%	188.48%	213.53%	80.97%	109.92%	115.68%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	4,268,217	3,987,002	4,224,349	3,914,251	3,926,057	4,189,416	4,163,336	1.67%
YoY %	7.05%	-5.62%	7.92%	-0.30%	-6.29%	0.63%	-	-
Horiz. %	102.52%	95.76%	101.47%	94.02%	94.30%	100.63%	100.00%	-
NOSH	794,826	797,400	783,738	782,850	785,211	784,534	772,418	1.92%
YoY %	-0.32%	1.74%	0.11%	-0.30%	0.09%	1.57%	-	-
Horiz. %	102.90%	103.23%	101.47%	101.35%	101.66%	101.57%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	26.70%	23.82%	22.70%	14.07%	11.15%	11.95%	12.84%	-
YoY %	12.09%	4.93%	61.34%	26.19%	-6.69%	-6.93%	-	-
Horiz. %	207.94%	185.51%	176.79%	109.58%	86.84%	93.07%	100.00%	-
ROE	10.56%	9.78%	8.15%	5.48%	4.02%	3.92%	4.56%	-
YoY %	7.98%	20.00%	48.72%	36.32%	2.55%	-14.04%	-	-
Horiz. %	231.58%	214.47%	178.73%	120.18%	88.16%	85.96%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	221.00	203.09	188.85	177.69	167.45	167.16	178.00	15.53%
YoY %	8.82%	7.54%	6.28%	6.12%	0.17%	-6.09%	-	-
Horiz. %	124.16%	114.10%	106.10%	99.83%	94.07%	93.91%	100.00%	-
EPS	56.70	48.92	43.93	27.40	20.12	20.91	24.57	74.71%
YoY %	15.90%	11.36%	60.33%	36.18%	-3.78%	-14.90%	-	-
Horiz. %	230.77%	199.10%	178.80%	111.52%	81.89%	85.10%	100.00%	-
DPS	24.50	21.00	21.00	5.00	5.00	5.50	5.50	170.97%
YoY %	16.67%	0.00%	320.00%	0.00%	-9.09%	0.00%	-	-
Horiz. %	445.45%	381.82%	381.82%	90.91%	90.91%	100.00%	100.00%	-
NAPS	5.37	5.00	5.39	5.00	5.00	5.34	5.39	-0.24%
YoY %	7.40%	-7.24%	7.80%	0.00%	-6.37%	-0.93%	-	-
Horiz. %	99.63%	92.76%	100.00%	92.76%	92.76%	99.07%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 782,850
RPS	195.75	180.47	164.94	155.02	146.52	146.14	153.22	17.75%
YoY %	8.47%	9.42%	6.40%	5.80%	0.26%	-4.62%	-	-
Horiz. %	127.76%	117.78%	107.65%	101.17%	95.63%	95.38%	100.00%	-
EPS	50.23	43.47	38.37	23.90	17.61	18.29	21.15	78.10%
YoY %	15.55%	13.29%	60.54%	35.72%	-3.72%	-13.52%	-	-
Horiz. %	237.49%	205.53%	181.42%	113.00%	83.26%	86.48%	100.00%	-
DPS	21.47	18.34	18.34	4.33	4.33	4.74	4.74	174.01%
YoY %	17.07%	0.00%	323.56%	0.00%	-8.65%	0.00%	-	-
Horiz. %	452.95%	386.92%	386.92%	91.35%	91.35%	100.00%	100.00%	-
NAPS	4.7564	4.443	4.7075	4.362	4.3751	4.6686	4.6395	1.67%
YoY %	7.05%	-5.62%	7.92%	-0.30%	-6.29%	0.63%	-	-
Horiz. %	102.52%	95.76%	101.47%	94.02%	94.30%	100.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	11.04	11.68	10.80	11.00	10.62	11.20	10.60	-
P/RPS	5.00	5.75	5.72	6.19	6.34	6.70	5.95	-10.95%
YoY %	-13.04%	0.52%	-7.59%	-2.37%	-5.37%	12.61%	-	-
Horiz. %	84.03%	96.64%	96.13%	104.03%	106.55%	112.61%	100.00%	-
P/EPS	19.47	23.88	24.58	40.15	52.78	53.55	43.15	-41.19%
YoY %	-18.47%	-2.85%	-38.78%	-23.93%	-1.44%	24.10%	-	-
Horiz. %	45.12%	55.34%	56.96%	93.05%	122.32%	124.10%	100.00%	-
EY	5.14	4.19	4.07	2.49	1.89	1.87	2.32	70.03%
YoY %	22.67%	2.95%	63.45%	31.75%	1.07%	-19.40%	-	-
Horiz. %	221.55%	180.60%	175.43%	107.33%	81.47%	80.60%	100.00%	-
DY	2.22	1.80	1.94	0.45	0.47	0.49	0.52	163.40%
YoY %	23.33%	-7.22%	331.11%	-4.26%	-4.08%	-5.77%	-	-
Horiz. %	426.92%	346.15%	373.08%	86.54%	90.38%	94.23%	100.00%	-
P/NAPS	2.06	2.34	2.00	2.20	2.12	2.10	1.97	3.02%
YoY %	-11.97%	17.00%	-9.09%	3.77%	0.95%	6.60%	-	-
Horiz. %	104.57%	118.78%	101.52%	111.68%	107.61%	106.60%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	29/05/17	22/02/17	23/11/16	25/08/16	23/05/16	22/02/16	-
Price	10.58	11.60	11.08	10.52	10.64	10.64	11.00	-
P/RPS	4.79	5.71	5.87	5.92	6.35	6.37	6.18	-15.63%
YoY %	-16.11%	-2.73%	-0.84%	-6.77%	-0.31%	3.07%	-	-
Horiz. %	77.51%	92.39%	94.98%	95.79%	102.75%	103.07%	100.00%	-
P/EPS	18.66	23.71	25.22	38.40	52.88	50.87	44.78	-44.24%
YoY %	-21.30%	-5.99%	-34.32%	-27.38%	3.95%	13.60%	-	-
Horiz. %	41.67%	52.95%	56.32%	85.75%	118.09%	113.60%	100.00%	-
EY	5.36	4.22	3.97	2.60	1.89	1.97	2.23	79.53%
YoY %	27.01%	6.30%	52.69%	37.57%	-4.06%	-11.66%	-	-
Horiz. %	240.36%	189.24%	178.03%	116.59%	84.75%	88.34%	100.00%	-
DY	2.32	1.81	1.90	0.48	0.47	0.52	0.50	178.45%
YoY %	28.18%	-4.74%	295.83%	2.13%	-9.62%	4.00%	-	-
Horiz. %	464.00%	362.00%	380.00%	96.00%	94.00%	104.00%	100.00%	-
P/NAPS	1.97	2.32	2.06	2.10	2.13	1.99	2.04	-2.30%
YoY %	-15.09%	12.62%	-1.90%	-1.41%	7.04%	-2.45%	-	-
Horiz. %	96.57%	113.73%	100.98%	102.94%	104.41%	97.55%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 09:30:00

EMA 5

30 Mins

BUY

2024-05-20 09:30:00

ADX

30 Mins

BUY

2024-05-20 09:30:00

TURTLE SYSTEM 20

30 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

460,046,100

HSI-CV8

0.16

-0.005

188,554,500

HSI-HUZ

0.165

-0.015

132,191,400

INGENIEU-WB

0.02

0.00

125,367,700

ASB

0.13

+0.005

54,825,300

JAKS

0.135

+0.01

52,475,300

AHB

0.17

+0.01

50,174,200

MBSB

0.94

+0.05

46,541,300

TOPGLOV

1.21

+0.01

42,816,600

WIDAD

0.065

+0.005

42,084,500

More active Stocks

PANAMY

19.96

+0.48

47,900

GAMUDA

5.89

+0.31

4,586,900

ARKA

2.31

+0.29

219,600

HLIND

11.32

+0.24

19,500

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

1,724,400

SAM

5.91

+0.15

297,900

MRDIY-C23

0.40

+0.15

100

HLCAP

4.74

+0.14

251,900

More gainer Stocks

HEIM

25.20

-0.40

11,400

ALLIANZ

23.06

-0.32

2,400

MPI

36.46

-0.14

72,500

DLADY

32.86

-0.14

2,000

KUAISHO-C17

0.08

-0.12

58,800

AIRPORT

10.06

-0.10

1,887,300

DELEUM

1.37

-0.10

548,700

PARAGON

3.30

-0.10

84,200

AJI

15.84

-0.10

15,800

IDEAL

3.40

-0.10

3,000

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