[GENP] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,948,978	1,889,504	1,933,100	1,804,250	1,789,247	1,756,553	1,619,431	13.13%
YoY %	3.15%	-2.26%	7.14%	0.84%	1.86%	8.47%	-	-
Horiz. %	120.35%	116.68%	119.37%	111.41%	110.49%	108.47%	100.00%	-
PBT	335,044	418,099	484,742	476,588	609,029	636,575	528,770	-26.20%
YoY %	-19.86%	-13.75%	1.71%	-21.75%	-4.33%	20.39%	-	-
Horiz. %	63.36%	79.07%	91.67%	90.13%	115.18%	120.39%	100.00%	-
Tax	-86,440	-107,711	-123,107	-120,654	-157,162	-167,488	-143,024	-28.49%
YoY %	19.75%	12.51%	-2.03%	23.23%	6.17%	-17.10%	-	-
Horiz. %	60.44%	75.31%	86.07%	84.36%	109.89%	117.10%	100.00%	-
NP	248,604	310,388	361,635	355,934	451,867	469,087	385,746	-25.36%
YoY %	-19.91%	-14.17%	1.60%	-21.23%	-3.67%	21.61%	-	-
Horiz. %	64.45%	80.46%	93.75%	92.27%	117.14%	121.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,326	321,318	366,158	345,239	429,433	450,706	390,079	-22.05%
YoY %	-16.49%	-12.25%	6.06%	-19.61%	-4.72%	15.54%	-	-
Horiz. %	68.79%	82.37%	93.87%	88.50%	110.09%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	25.76%	25.40%	25.32%	25.81%	26.31%	27.05%	-
YoY %	0.16%	1.42%	0.32%	-1.90%	-1.90%	-2.74%	-	-
Horiz. %	95.38%	95.23%	93.90%	93.60%	95.42%	97.26%	100.00%	-
Total Cost	1,700,374	1,579,116	1,571,465	1,448,316	1,337,380	1,287,466	1,233,685	23.82%
YoY %	7.68%	0.49%	8.50%	8.30%	3.88%	4.36%	-	-
Horiz. %	137.83%	128.00%	127.38%	117.40%	108.41%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,120,693	4,173,164	4,257,458	4,287,016	4,229,996	4,268,217	3,987,002	2.22%
YoY %	-1.26%	-1.98%	-0.69%	1.35%	-0.90%	7.05%	-	-
Horiz. %	103.35%	104.67%	106.78%	107.52%	106.09%	107.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	200,941	200,941	206,463	206,463	192,625	192,625	164,614	14.20%
YoY %	0.00%	-2.67%	0.00%	7.18%	0.00%	17.02%	-	-
Horiz. %	122.07%	122.07%	125.42%	125.42%	117.02%	117.02%	100.00%	-
Div Payout %	74.89%	62.54%	56.39%	59.80%	44.86%	42.74%	42.20%	-
YoY %	19.75%	10.91%	-5.70%	33.30%	4.96%	1.28%	-	-
Horiz. %	177.46%	148.20%	133.63%	141.71%	106.30%	101.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	4,120,693	4,173,164	4,257,458	4,287,016	4,229,996	4,268,217	3,987,002	2.22%
YoY %	-1.26%	-1.98%	-0.69%	1.35%	-0.90%	7.05%	-	-
Horiz. %	103.35%	104.67%	106.78%	107.52%	106.09%	107.05%	100.00%	-
NOSH	805,037	805,006	803,508	803,399	793,620	794,826	797,400	0.63%
YoY %	0.00%	0.19%	0.01%	1.23%	-0.15%	-0.32%	-	-
Horiz. %	100.96%	100.95%	100.77%	100.75%	99.53%	99.68%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	12.76%	16.43%	18.71%	19.73%	25.25%	26.70%	23.82%	-
YoY %	-22.34%	-12.19%	-5.17%	-21.86%	-5.43%	12.09%	-	-
Horiz. %	53.57%	68.98%	78.55%	82.83%	106.00%	112.09%	100.00%	-
ROE	6.51%	7.70%	8.60%	8.05%	10.15%	10.56%	9.78%	-
YoY %	-15.45%	-10.47%	6.83%	-20.69%	-3.88%	7.98%	-	-
Horiz. %	66.56%	78.73%	87.93%	82.31%	103.78%	107.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	242.64	234.99	240.65	227.27	225.45	221.00	203.09	12.58%
YoY %	3.26%	-2.35%	5.89%	0.81%	2.01%	8.82%	-	-
Horiz. %	119.47%	115.71%	118.49%	111.91%	111.01%	108.82%	100.00%	-
EPS	33.40	39.96	45.58	43.49	54.11	56.70	48.92	-22.44%
YoY %	-16.42%	-12.33%	4.81%	-19.63%	-4.57%	15.90%	-	-
Horiz. %	68.27%	81.68%	93.17%	88.90%	110.61%	115.90%	100.00%	-
DPS	25.25	25.25	26.00	26.00	24.50	24.50	21.00	13.06%
YoY %	0.00%	-2.88%	0.00%	6.12%	0.00%	16.67%	-	-
Horiz. %	120.24%	120.24%	123.81%	123.81%	116.67%	116.67%	100.00%	-
NAPS	5.13	5.19	5.30	5.40	5.33	5.37	5.00	1.72%
YoY %	-1.16%	-2.08%	-1.85%	1.31%	-0.74%	7.40%	-	-
Horiz. %	102.60%	103.80%	106.00%	108.00%	106.60%	107.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 803,399
RPS	217.19	210.56	215.42	201.06	199.39	195.75	180.47	13.12%
YoY %	3.15%	-2.26%	7.14%	0.84%	1.86%	8.47%	-	-
Horiz. %	120.35%	116.67%	119.37%	111.41%	110.48%	108.47%	100.00%	-
EPS	29.90	35.81	40.80	38.47	47.86	50.23	43.47	-22.06%
YoY %	-16.50%	-12.23%	6.06%	-19.62%	-4.72%	15.55%	-	-
Horiz. %	68.78%	82.38%	93.86%	88.50%	110.10%	115.55%	100.00%	-
DPS	22.39	22.39	23.01	23.01	21.47	21.47	18.34	14.21%
YoY %	0.00%	-2.69%	0.00%	7.17%	0.00%	17.07%	-	-
Horiz. %	122.08%	122.08%	125.46%	125.46%	117.07%	117.07%	100.00%	-
NAPS	4.592	4.6505	4.7444	4.7774	4.7138	4.7564	4.443	2.22%
YoY %	-1.26%	-1.98%	-0.69%	1.35%	-0.90%	7.05%	-	-
Horiz. %	103.35%	104.67%	106.78%	107.53%	106.09%	107.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	9.49	9.45	10.26	10.50	10.30	11.04	11.68	-
P/RPS	3.91	4.02	4.26	4.62	4.57	5.00	5.75	-22.65%
YoY %	-2.74%	-5.63%	-7.79%	1.09%	-8.60%	-13.04%	-	-
Horiz. %	68.00%	69.91%	74.09%	80.35%	79.48%	86.96%	100.00%	-
P/EPS	28.41	23.65	22.51	24.15	19.04	19.47	23.88	12.26%
YoY %	20.13%	5.06%	-6.79%	26.84%	-2.21%	-18.47%	-	-
Horiz. %	118.97%	99.04%	94.26%	101.13%	79.73%	81.53%	100.00%	-
EY	3.52	4.23	4.44	4.14	5.25	5.14	4.19	-10.95%
YoY %	-16.78%	-4.73%	7.25%	-21.14%	2.14%	22.67%	-	-
Horiz. %	84.01%	100.95%	105.97%	98.81%	125.30%	122.67%	100.00%	-
DY	2.66	2.67	2.53	2.48	2.38	2.22	1.80	29.70%
YoY %	-0.37%	5.53%	2.02%	4.20%	7.21%	23.33%	-	-
Horiz. %	147.78%	148.33%	140.56%	137.78%	132.22%	123.33%	100.00%	-
P/NAPS	1.85	1.82	1.94	1.94	1.93	2.06	2.34	-14.48%
YoY %	1.65%	-6.19%	0.00%	0.52%	-6.31%	-11.97%	-	-
Horiz. %	79.06%	77.78%	82.91%	82.91%	82.48%	88.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	28/08/18	23/05/18	26/02/18	22/11/17	23/08/17	29/05/17	-
Price	9.65	9.44	9.51	9.80	10.48	10.58	11.60	-
P/RPS	3.98	4.02	3.95	4.31	4.65	4.79	5.71	-21.36%
YoY %	-1.00%	1.77%	-8.35%	-7.31%	-2.92%	-16.11%	-	-
Horiz. %	69.70%	70.40%	69.18%	75.48%	81.44%	83.89%	100.00%	-
P/EPS	28.89	23.62	20.86	22.54	19.37	18.66	23.71	14.06%
YoY %	22.31%	13.23%	-7.45%	16.37%	3.80%	-21.30%	-	-
Horiz. %	121.85%	99.62%	87.98%	95.07%	81.70%	78.70%	100.00%	-
EY	3.46	4.23	4.79	4.44	5.16	5.36	4.22	-12.38%
YoY %	-18.20%	-11.69%	7.88%	-13.95%	-3.73%	27.01%	-	-
Horiz. %	81.99%	100.24%	113.51%	105.21%	122.27%	127.01%	100.00%	-
DY	2.62	2.67	2.73	2.65	2.34	2.32	1.81	27.93%
YoY %	-1.87%	-2.20%	3.02%	13.25%	0.86%	28.18%	-	-
Horiz. %	144.75%	147.51%	150.83%	146.41%	129.28%	128.18%	100.00%	-
P/NAPS	1.88	1.82	1.79	1.81	1.97	1.97	2.32	-13.07%
YoY %	3.30%	1.68%	-1.10%	-8.12%	0.00%	-15.09%	-	-
Horiz. %	81.03%	78.45%	77.16%	78.02%	84.91%	84.91%	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 09:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-05-09 08:00:00

EMA 5

Daily

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

MYEG

MY E.G. SERVICES BHD

445

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

PBBANK

PUBLIC BANK BHD

247

CAPITALA

CAPITAL A BERHAD

233

TOPGLOV

TOP GLOVE CORPORATION BHD

210

SENDAI

EVERSENDAI CORPORATION BERHAD

208

Daily Stocks

0.11

-0.005

385,968,600

MUIIND

0.055

0.00

75,152,800

MYEG

0.99

+0.005

70,227,500

ICONIC-WA

0.05

0.00

61,284,900

HSI-HS2

0.105

-0.03

37,714,300

SENDAI

0.605

+0.035

28,797,300

ICONIC

0.125

+0.005

28,260,000

SENDAI-WA

0.355

+0.04

19,478,400

SNS

0.495

+0.01

18,418,300

HSI-HSZ

0.045

-0.02

17,239,000

More active Stocks

UTDPLT

25.88

+0.48

89,500

VSTECS

3.09

+0.33

4,146,500

AJI

19.42

+0.32

142,100

PIE

6.07

+0.24

578,000

GENP

6.33

+0.23

170,000

ALLIANZ

21.68

+0.18

7,600

SIGN

1.50

+0.17

3,903,200

ATECH

3.05

+0.16

272,400

F&N

32.66

+0.16

34,300

DLADY

33.44

+0.16

3,100

More gainer Stocks

MPI

31.00

-0.20

18,400

INARI

3.10

-0.12

5,086,300

AIRPORT

10.14

-0.12

379,000

NHFATT

3.94

-0.12

59,700

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

31,100

MNRB

2.22

-0.10

4,900,400

PPB

15.88

-0.10

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