[GENP] QoQ TTM Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	1,391,069	1,314,798	1,311,405	1,374,931	1,529,539	1,579,674	1,634,452	-10.16%
YoY %	5.80%	0.26%	-4.62%	-10.11%	-3.17%	-3.35%	-	-
Horiz. %	85.11%	80.44%	80.24%	84.12%	93.58%	96.65%	100.00%	-
PBT	271,579	203,505	219,369	247,429	354,572	404,252	441,639	-27.62%
YoY %	33.45%	-7.23%	-11.34%	-30.22%	-12.29%	-8.47%	-	-
Horiz. %	61.49%	46.08%	49.67%	56.03%	80.29%	91.53%	100.00%	-
Tax	-75,828	-56,853	-62,672	-70,834	-90,352	-109,821	-114,449	-23.94%
YoY %	-33.38%	9.28%	11.52%	21.60%	17.73%	4.04%	-	-
Horiz. %	66.25%	49.68%	54.76%	61.89%	78.95%	95.96%	100.00%	-
NP	195,751	146,652	156,697	176,595	264,220	294,431	327,190	-28.93%
YoY %	33.48%	-6.41%	-11.27%	-33.16%	-10.26%	-10.01%	-	-
Horiz. %	59.83%	44.82%	47.89%	53.97%	80.75%	89.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,478	157,987	164,082	189,749	268,026	299,641	328,840	-24.73%
YoY %	35.76%	-3.71%	-13.53%	-29.21%	-10.55%	-8.88%	-	-
Horiz. %	65.22%	48.04%	49.90%	57.70%	81.51%	91.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.92%	27.94%	28.57%	28.63%	25.48%	27.17%	25.91%	-
YoY %	-0.07%	-2.21%	-0.21%	12.36%	-6.22%	4.86%	-	-
Horiz. %	107.76%	107.83%	110.27%	110.50%	98.34%	104.86%	100.00%	-
Total Cost	1,195,318	1,168,146	1,154,708	1,198,336	1,265,319	1,285,243	1,307,262	-5.77%
YoY %	2.33%	1.16%	-3.64%	-5.29%	-1.55%	-1.68%	-	-
Horiz. %	91.44%	89.36%	88.33%	91.67%	96.79%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,914,251	3,926,057	4,189,416	4,163,336	4,005,978	3,971,890	3,939,488	-0.42%
YoY %	-0.30%	-6.29%	0.63%	3.93%	0.86%	0.82%	-	-
Horiz. %	99.36%	99.66%	106.34%	105.68%	101.69%	100.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	38,876	38,876	42,491	42,491	72,445	72,445	75,974	-35.94%
YoY %	0.00%	-8.51%	0.00%	-41.35%	0.00%	-4.65%	-	-
Horiz. %	51.17%	51.17%	55.93%	55.93%	95.35%	95.35%	100.00%	-
Div Payout %	18.13%	24.61%	25.90%	22.39%	27.03%	24.18%	23.10%	-
YoY %	-26.33%	-4.98%	15.68%	-17.17%	11.79%	4.68%	-	-
Horiz. %	78.48%	106.54%	112.12%	96.93%	117.01%	104.68%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	3,914,251	3,926,057	4,189,416	4,163,336	4,005,978	3,971,890	3,939,488	-0.42%
YoY %	-0.30%	-6.29%	0.63%	3.93%	0.86%	0.82%	-	-
Horiz. %	99.36%	99.66%	106.34%	105.68%	101.69%	100.82%	100.00%	-
NOSH	782,850	785,211	784,534	772,418	771,864	772,741	770,937	1.02%
YoY %	-0.30%	0.09%	1.57%	0.07%	-0.11%	0.23%	-	-
Horiz. %	101.55%	101.85%	101.76%	100.19%	100.12%	100.23%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.07%	11.15%	11.95%	12.84%	17.27%	18.64%	20.02%	-
YoY %	26.19%	-6.69%	-6.93%	-25.65%	-7.35%	-6.89%	-	-
Horiz. %	70.28%	55.69%	59.69%	64.14%	86.26%	93.11%	100.00%	-
ROE	5.48%	4.02%	3.92%	4.56%	6.69%	7.54%	8.35%	-
YoY %	36.32%	2.55%	-14.04%	-31.84%	-11.27%	-9.70%	-	-
Horiz. %	65.63%	48.14%	46.95%	54.61%	80.12%	90.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	177.69	167.45	167.16	178.00	198.16	204.42	212.01	-11.07%
YoY %	6.12%	0.17%	-6.09%	-10.17%	-3.06%	-3.58%	-	-
Horiz. %	83.81%	78.98%	78.85%	83.96%	93.47%	96.42%	100.00%	-
EPS	27.40	20.12	20.91	24.57	34.72	38.78	42.65	-25.48%
YoY %	36.18%	-3.78%	-14.90%	-29.23%	-10.47%	-9.07%	-	-
Horiz. %	64.24%	47.17%	49.03%	57.61%	81.41%	90.93%	100.00%	-
DPS	5.00	5.00	5.50	5.50	9.50	9.50	10.00	-36.92%
YoY %	0.00%	-9.09%	0.00%	-42.11%	0.00%	-5.00%	-	-
Horiz. %	50.00%	50.00%	55.00%	55.00%	95.00%	95.00%	100.00%	-
NAPS	5.00	5.00	5.34	5.39	5.19	5.14	5.11	-1.43%
YoY %	0.00%	-6.37%	-0.93%	3.85%	0.97%	0.59%	-	-
Horiz. %	97.85%	97.85%	104.50%	105.48%	101.57%	100.59%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 772,418
RPS	155.02	146.52	146.14	153.22	170.45	176.04	182.14	-10.16%
YoY %	5.80%	0.26%	-4.62%	-10.11%	-3.18%	-3.35%	-	-
Horiz. %	85.11%	80.44%	80.23%	84.12%	93.58%	96.65%	100.00%	-
EPS	23.90	17.61	18.29	21.15	29.87	33.39	36.65	-24.74%
YoY %	35.72%	-3.72%	-13.52%	-29.19%	-10.54%	-8.89%	-	-
Horiz. %	65.21%	48.05%	49.90%	57.71%	81.50%	91.11%	100.00%	-
DPS	4.33	4.33	4.74	4.74	8.07	8.07	8.47	-35.98%
YoY %	0.00%	-8.65%	0.00%	-41.26%	0.00%	-4.72%	-	-
Horiz. %	51.12%	51.12%	55.96%	55.96%	95.28%	95.28%	100.00%	-
NAPS	4.362	4.3751	4.6686	4.6395	4.4642	4.4262	4.3901	-0.42%
YoY %	-0.30%	-6.29%	0.63%	3.93%	0.86%	0.82%	-	-
Horiz. %	99.36%	99.66%	106.34%	105.68%	101.69%	100.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	11.00	10.62	11.20	10.60	9.91	9.91	10.14	-
P/RPS	6.19	6.34	6.70	5.95	5.00	4.85	4.78	18.75%
YoY %	-2.37%	-5.37%	12.61%	19.00%	3.09%	1.46%	-	-
Horiz. %	129.50%	132.64%	140.17%	124.48%	104.60%	101.46%	100.00%	-
P/EPS	40.15	52.78	53.55	43.15	28.54	25.56	23.77	41.69%
YoY %	-23.93%	-1.44%	24.10%	51.19%	11.66%	7.53%	-	-
Horiz. %	168.91%	222.04%	225.28%	181.53%	120.07%	107.53%	100.00%	-
EY	2.49	1.89	1.87	2.32	3.50	3.91	4.21	-29.47%
YoY %	31.75%	1.07%	-19.40%	-33.71%	-10.49%	-7.13%	-	-
Horiz. %	59.14%	44.89%	44.42%	55.11%	83.14%	92.87%	100.00%	-
DY	0.45	0.47	0.49	0.52	0.96	0.96	0.99	-40.79%
YoY %	-4.26%	-4.08%	-5.77%	-45.83%	0.00%	-3.03%	-	-
Horiz. %	45.45%	47.47%	49.49%	52.53%	96.97%	96.97%	100.00%	-
P/NAPS	2.20	2.12	2.10	1.97	1.91	1.93	1.98	7.25%
YoY %	3.77%	0.95%	6.60%	3.14%	-1.04%	-2.53%	-	-
Horiz. %	111.11%	107.07%	106.06%	99.49%	96.46%	97.47%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	25/08/16	23/05/16	22/02/16	25/11/15	25/08/15	27/05/15	-
Price	10.52	10.64	10.64	11.00	10.24	8.92	9.88	-
P/RPS	5.92	6.35	6.37	6.18	5.17	4.36	4.66	17.24%
YoY %	-6.77%	-0.31%	3.07%	19.54%	18.58%	-6.44%	-	-
Horiz. %	127.04%	136.27%	136.70%	132.62%	110.94%	93.56%	100.00%	-
P/EPS	38.40	52.88	50.87	44.78	29.49	23.00	23.16	39.95%
YoY %	-27.38%	3.95%	13.60%	51.85%	28.22%	-0.69%	-	-
Horiz. %	165.80%	228.32%	219.65%	193.35%	127.33%	99.31%	100.00%	-
EY	2.60	1.89	1.97	2.23	3.39	4.35	4.32	-28.64%
YoY %	37.57%	-4.06%	-11.66%	-34.22%	-22.07%	0.69%	-	-
Horiz. %	60.19%	43.75%	45.60%	51.62%	78.47%	100.69%	100.00%	-
DY	0.48	0.47	0.52	0.50	0.93	1.07	1.01	-39.01%
YoY %	2.13%	-9.62%	4.00%	-46.24%	-13.08%	5.94%	-	-
Horiz. %	47.52%	46.53%	51.49%	49.50%	92.08%	105.94%	100.00%	-
P/NAPS	2.10	2.13	1.99	2.04	1.97	1.74	1.93	5.77%
YoY %	-1.41%	7.04%	-2.45%	3.55%	13.22%	-9.84%	-	-
Horiz. %	108.81%	110.36%	103.11%	105.70%	102.07%	90.16%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 11:40:00

EMA 5

5 Mins

SELL

2024-05-09 11:35:00

ADX

5 Mins

SELL

2024-05-09 11:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-09 11:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-09 11:00:00

TURTLE SYSTEM 20

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

MYEG

MY E.G. SERVICES BHD

446

PTRANS

PERAK TRANSIT BERHAD

345

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

267

CAPITALA

CAPITAL A BERHAD

229

MAYBANK

MALAYAN BANKING BHD

221

DNEX

DAGANG NEXCHANGE BERHAD

217

Daily Stocks

0.105

-0.01

490,085,300

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

-0.005

117,717,400

MYEG

0.99

+0.005

96,323,400

HSI-CXG

0.165

+0.03

94,795,200

MUIIND

0.055

0.00

78,674,800

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.53

+0.045

67,541,200

PMHLDG

0.265

+0.045

66,427,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

3.38

+0.62

8,295,600

UTDPLT

25.88

+0.48

119,000

AJI

19.38

+0.28

229,100

BAT

8.80

+0.20

283,100

ALLIANZ

21.66

+0.16

9,900

KOBAY

1.88

+0.15

4,878,600

GENP

6.25

+0.15

664,700

PIE

5.97

+0.14

871,600

HSI-CVH

0.905

+0.135

703,700

SIGN

1.46

+0.13

5,392,100

More gainer Stocks

KLK

22.92

-0.28

165,500

PPB

15.78

-0.20

87,000

MPI

31.00

-0.20

41,900

NHFATT

3.88

-0.18

82,300

PETDAG

21.64

-0.16

100,800

INARI

3.10

-0.12

9,880,800

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.34

-0.10

48,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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