[GENP] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,789,247	1,756,553	1,619,431	1,480,079	1,391,069	1,314,798	1,311,405	22.99%
YoY %	1.86%	8.47%	9.42%	6.40%	5.80%	0.26%	-	-
Horiz. %	136.44%	133.94%	123.49%	112.86%	106.07%	100.26%	100.00%	-
PBT	609,029	636,575	528,770	459,904	271,579	203,505	219,369	97.41%
YoY %	-4.33%	20.39%	14.97%	69.34%	33.45%	-7.23%	-	-
Horiz. %	277.63%	290.18%	241.04%	209.65%	123.80%	92.77%	100.00%	-
Tax	-157,162	-167,488	-143,024	-123,892	-75,828	-56,853	-62,672	84.47%
YoY %	6.17%	-17.10%	-15.44%	-63.39%	-33.38%	9.28%	-	-
Horiz. %	250.77%	267.25%	228.21%	197.68%	120.99%	90.72%	100.00%	-
NP	451,867	469,087	385,746	336,012	195,751	146,652	156,697	102.46%
YoY %	-3.67%	21.61%	14.80%	71.65%	33.48%	-6.41%	-	-
Horiz. %	288.37%	299.36%	246.17%	214.43%	124.92%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	429,433	450,706	390,079	344,328	214,478	157,987	164,082	89.80%
YoY %	-4.72%	15.54%	13.29%	60.54%	35.76%	-3.71%	-	-
Horiz. %	261.72%	274.68%	237.73%	209.85%	130.71%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	26.31%	27.05%	26.94%	27.92%	27.94%	28.57%	-
YoY %	-1.90%	-2.74%	0.41%	-3.51%	-0.07%	-2.21%	-	-
Horiz. %	90.34%	92.09%	94.68%	94.29%	97.72%	97.79%	100.00%	-
Total Cost	1,337,380	1,287,466	1,233,685	1,144,067	1,195,318	1,168,146	1,154,708	10.27%
YoY %	3.88%	4.36%	7.83%	-4.29%	2.33%	1.16%	-	-
Horiz. %	115.82%	111.50%	106.84%	99.08%	103.52%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,229,996	4,268,217	3,987,002	4,224,349	3,914,251	3,926,057	4,189,416	0.64%
YoY %	-0.90%	7.05%	-5.62%	7.92%	-0.30%	-6.29%	-	-
Horiz. %	100.97%	101.88%	95.17%	100.83%	93.43%	93.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	192,625	192,625	164,614	164,614	38,876	38,876	42,491	173.65%
YoY %	0.00%	17.02%	0.00%	323.43%	0.00%	-8.51%	-	-
Horiz. %	453.33%	453.33%	387.41%	387.41%	91.49%	91.49%	100.00%	-
Div Payout %	44.86%	42.74%	42.20%	47.81%	18.13%	24.61%	25.90%	-
YoY %	4.96%	1.28%	-11.73%	163.71%	-26.33%	-4.98%	-	-
Horiz. %	173.20%	165.02%	162.93%	184.59%	70.00%	95.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	4,229,996	4,268,217	3,987,002	4,224,349	3,914,251	3,926,057	4,189,416	0.64%
YoY %	-0.90%	7.05%	-5.62%	7.92%	-0.30%	-6.29%	-	-
Horiz. %	100.97%	101.88%	95.17%	100.83%	93.43%	93.71%	100.00%	-
NOSH	793,620	794,826	797,400	783,738	782,850	785,211	784,534	0.76%
YoY %	-0.15%	-0.32%	1.74%	0.11%	-0.30%	0.09%	-	-
Horiz. %	101.16%	101.31%	101.64%	99.90%	99.79%	100.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	25.25%	26.70%	23.82%	22.70%	14.07%	11.15%	11.95%	-
YoY %	-5.43%	12.09%	4.93%	61.34%	26.19%	-6.69%	-	-
Horiz. %	211.30%	223.43%	199.33%	189.96%	117.74%	93.31%	100.00%	-
ROE	10.15%	10.56%	9.78%	8.15%	5.48%	4.02%	3.92%	-
YoY %	-3.88%	7.98%	20.00%	48.72%	36.32%	2.55%	-	-
Horiz. %	258.93%	269.39%	249.49%	207.91%	139.80%	102.55%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	225.45	221.00	203.09	188.85	177.69	167.45	167.16	22.04%
YoY %	2.01%	8.82%	7.54%	6.28%	6.12%	0.17%	-	-
Horiz. %	134.87%	132.21%	121.49%	112.98%	106.30%	100.17%	100.00%	-
EPS	54.11	56.70	48.92	43.93	27.40	20.12	20.91	88.37%
YoY %	-4.57%	15.90%	11.36%	60.33%	36.18%	-3.78%	-	-
Horiz. %	258.78%	271.16%	233.96%	210.09%	131.04%	96.22%	100.00%	-
DPS	24.50	24.50	21.00	21.00	5.00	5.00	5.50	170.48%
YoY %	0.00%	16.67%	0.00%	320.00%	0.00%	-9.09%	-	-
Horiz. %	445.45%	445.45%	381.82%	381.82%	90.91%	90.91%	100.00%	-
NAPS	5.33	5.37	5.00	5.39	5.00	5.00	5.34	-0.12%
YoY %	-0.74%	7.40%	-7.24%	7.80%	0.00%	-6.37%	-	-
Horiz. %	99.81%	100.56%	93.63%	100.94%	93.63%	93.63%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 783,738
RPS	199.39	195.75	180.47	164.94	155.02	146.52	146.14	22.99%
YoY %	1.86%	8.47%	9.42%	6.40%	5.80%	0.26%	-	-
Horiz. %	136.44%	133.95%	123.49%	112.86%	106.08%	100.26%	100.00%	-
EPS	47.86	50.23	43.47	38.37	23.90	17.61	18.29	89.78%
YoY %	-4.72%	15.55%	13.29%	60.54%	35.72%	-3.72%	-	-
Horiz. %	261.67%	274.63%	237.67%	209.79%	130.67%	96.28%	100.00%	-
DPS	21.47	21.47	18.34	18.34	4.33	4.33	4.74	173.50%
YoY %	0.00%	17.07%	0.00%	323.56%	0.00%	-8.65%	-	-
Horiz. %	452.95%	452.95%	386.92%	386.92%	91.35%	91.35%	100.00%	-
NAPS	4.7138	4.7564	4.443	4.7075	4.362	4.3751	4.6686	0.64%
YoY %	-0.90%	7.05%	-5.62%	7.92%	-0.30%	-6.29%	-	-
Horiz. %	100.97%	101.88%	95.17%	100.83%	93.43%	93.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	10.30	11.04	11.68	10.80	11.00	10.62	11.20	-
P/RPS	4.57	5.00	5.75	5.72	6.19	6.34	6.70	-22.49%
YoY %	-8.60%	-13.04%	0.52%	-7.59%	-2.37%	-5.37%	-	-
Horiz. %	68.21%	74.63%	85.82%	85.37%	92.39%	94.63%	100.00%	-
P/EPS	19.04	19.47	23.88	24.58	40.15	52.78	53.55	-49.77%
YoY %	-2.21%	-18.47%	-2.85%	-38.78%	-23.93%	-1.44%	-	-
Horiz. %	35.56%	36.36%	44.59%	45.90%	74.98%	98.56%	100.00%	-
EY	5.25	5.14	4.19	4.07	2.49	1.89	1.87	98.88%
YoY %	2.14%	22.67%	2.95%	63.45%	31.75%	1.07%	-	-
Horiz. %	280.75%	274.87%	224.06%	217.65%	133.16%	101.07%	100.00%	-
DY	2.38	2.22	1.80	1.94	0.45	0.47	0.49	186.52%
YoY %	7.21%	23.33%	-7.22%	331.11%	-4.26%	-4.08%	-	-
Horiz. %	485.71%	453.06%	367.35%	395.92%	91.84%	95.92%	100.00%	-
P/NAPS	1.93	2.06	2.34	2.00	2.20	2.12	2.10	-5.46%
YoY %	-6.31%	-11.97%	17.00%	-9.09%	3.77%	0.95%	-	-
Horiz. %	91.90%	98.10%	111.43%	95.24%	104.76%	100.95%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	29/05/17	22/02/17	23/11/16	25/08/16	23/05/16	-
Price	10.48	10.58	11.60	11.08	10.52	10.64	10.64	-
P/RPS	4.65	4.79	5.71	5.87	5.92	6.35	6.37	-18.91%
YoY %	-2.92%	-16.11%	-2.73%	-0.84%	-6.77%	-0.31%	-	-
Horiz. %	73.00%	75.20%	89.64%	92.15%	92.94%	99.69%	100.00%	-
P/EPS	19.37	18.66	23.71	25.22	38.40	52.88	50.87	-47.43%
YoY %	3.80%	-21.30%	-5.99%	-34.32%	-27.38%	3.95%	-	-
Horiz. %	38.08%	36.68%	46.61%	49.58%	75.49%	103.95%	100.00%	-
EY	5.16	5.36	4.22	3.97	2.60	1.89	1.97	89.90%
YoY %	-3.73%	27.01%	6.30%	52.69%	37.57%	-4.06%	-	-
Horiz. %	261.93%	272.08%	214.21%	201.52%	131.98%	95.94%	100.00%	-
DY	2.34	2.32	1.81	1.90	0.48	0.47	0.52	172.31%
YoY %	0.86%	28.18%	-4.74%	295.83%	2.13%	-9.62%	-	-
Horiz. %	450.00%	446.15%	348.08%	365.38%	92.31%	90.38%	100.00%	-
P/NAPS	1.97	1.97	2.32	2.06	2.10	2.13	1.99	-0.67%
YoY %	0.00%	-15.09%	12.62%	-1.90%	-1.41%	7.04%	-	-
Horiz. %	98.99%	98.99%	116.58%	103.52%	105.53%	107.04%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:55:00

ADX

5 Mins

SELL

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-09 16:30:00

ADX

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

447

PTRANS

PERAK TRANSIT BERHAD

340

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

270

SNS

SNS NETWORK TECHNOLOGY BERHAD

232

VSTECS

VSTECS BERHAD

232

CAPITALA

CAPITAL A BERHAD

226

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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