[GENP] QoQ TTM Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	2,266,402	2,105,148	2,118,616	1,995,521	1,902,899	1,948,978	1,889,504	12.85%
YoY %	7.66%	-0.64%	6.17%	4.87%	-2.36%	3.15%	-	-
Horiz. %	119.95%	111.41%	112.13%	105.61%	100.71%	103.15%	100.00%	-
PBT	185,465	119,210	125,762	137,034	207,736	335,044	418,099	-41.74%
YoY %	55.58%	-5.21%	-8.23%	-34.03%	-38.00%	-19.86%	-	-
Horiz. %	44.36%	28.51%	30.08%	32.78%	49.69%	80.14%	100.00%	-
Tax	-55,046	-35,497	-37,607	-42,373	-60,783	-86,440	-107,711	-36.00%
YoY %	-55.07%	5.61%	11.25%	30.29%	29.68%	19.75%	-	-
Horiz. %	51.11%	32.96%	34.91%	39.34%	56.43%	80.25%	100.00%	-
NP	130,419	83,713	88,155	94,661	146,953	248,604	310,388	-43.81%
YoY %	55.79%	-5.04%	-6.87%	-35.58%	-40.89%	-19.91%	-	-
Horiz. %	42.02%	26.97%	28.40%	30.50%	47.34%	80.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,074	94,655	100,210	105,604	164,898	268,326	321,318	-41.87%
YoY %	50.10%	-5.54%	-5.11%	-35.96%	-38.55%	-16.49%	-	-
Horiz. %	44.22%	29.46%	31.19%	32.87%	51.32%	83.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.68%	29.78%	29.90%	30.92%	29.26%	25.80%	25.76%	-
YoY %	-0.34%	-0.40%	-3.30%	5.67%	13.41%	0.16%	-	-
Horiz. %	115.22%	115.61%	116.07%	120.03%	113.59%	100.16%	100.00%	-
Total Cost	2,135,983	2,021,435	2,030,461	1,900,860	1,755,946	1,700,374	1,579,116	22.24%
YoY %	5.67%	-0.44%	6.82%	8.25%	3.27%	7.68%	-	-
Horiz. %	135.26%	128.01%	128.58%	120.37%	111.20%	107.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,871,784	4,844,869	4,391,382	4,180,762	4,114,892	4,120,693	4,173,164	10.83%
YoY %	0.56%	10.33%	5.04%	1.60%	-0.14%	-1.26%	-	-
Horiz. %	116.74%	116.10%	105.23%	100.18%	98.60%	98.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	113,696	94,767	94,767	104,498	104,498	200,941	200,941	-31.51%
YoY %	19.97%	0.00%	-9.31%	0.00%	-48.00%	0.00%	-	-
Horiz. %	56.58%	47.16%	47.16%	52.00%	52.00%	100.00%	100.00%	-
Div Payout %	80.03%	100.12%	94.57%	98.95%	63.37%	74.89%	62.54%	-
YoY %	-20.07%	5.87%	-4.43%	56.15%	-15.38%	19.75%	-	-
Horiz. %	127.97%	160.09%	151.22%	158.22%	101.33%	119.75%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	4,871,784	4,844,869	4,391,382	4,180,762	4,114,892	4,120,693	4,173,164	10.83%
YoY %	0.56%	10.33%	5.04%	1.60%	-0.14%	-1.26%	-	-
Horiz. %	116.74%	116.10%	105.23%	100.18%	98.60%	98.74%	100.00%	-
NOSH	897,358	897,358	897,358	808,857	805,649	805,037	805,006	7.48%
YoY %	0.00%	0.00%	10.94%	0.40%	0.08%	0.00%	-	-
Horiz. %	111.47%	111.47%	111.47%	100.48%	100.08%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	5.75%	3.98%	4.16%	4.74%	7.72%	12.76%	16.43%	-
YoY %	44.47%	-4.33%	-12.24%	-38.60%	-39.50%	-22.34%	-	-
Horiz. %	35.00%	24.22%	25.32%	28.85%	46.99%	77.66%	100.00%	-
ROE	2.92%	1.95%	2.28%	2.53%	4.01%	6.51%	7.70%	-
YoY %	49.74%	-14.47%	-9.88%	-36.91%	-38.40%	-15.45%	-	-
Horiz. %	37.92%	25.32%	29.61%	32.86%	52.08%	84.55%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	252.61	234.64	260.52	247.25	236.77	242.64	234.99	4.92%
YoY %	7.66%	-9.93%	5.37%	4.43%	-2.42%	3.26%	-	-
Horiz. %	107.50%	99.85%	110.86%	105.22%	100.76%	103.26%	100.00%	-
EPS	15.84	10.55	12.32	13.08	20.52	33.40	39.96	-45.94%
YoY %	50.14%	-14.37%	-5.81%	-36.26%	-38.56%	-16.42%	-	-
Horiz. %	39.64%	26.40%	30.83%	32.73%	51.35%	83.58%	100.00%	-
DPS	12.67	10.56	11.75	13.00	13.00	25.25	25.25	-36.77%
YoY %	19.98%	-10.13%	-9.62%	0.00%	-48.51%	0.00%	-	-
Horiz. %	50.18%	41.82%	46.53%	51.49%	51.49%	100.00%	100.00%	-
NAPS	5.43	5.40	5.40	5.18	5.12	5.13	5.19	3.05%
YoY %	0.56%	0.00%	4.25%	1.17%	-0.19%	-1.16%	-	-
Horiz. %	104.62%	104.05%	104.05%	99.81%	98.65%	98.84%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 808,857
RPS	252.70	234.72	236.22	222.50	212.17	217.31	210.68	12.85%
YoY %	7.66%	-0.64%	6.17%	4.87%	-2.37%	3.15%	-	-
Horiz. %	119.94%	111.41%	112.12%	105.61%	100.71%	103.15%	100.00%	-
EPS	15.84	10.55	11.17	11.77	18.39	29.92	35.83	-41.88%
YoY %	50.14%	-5.55%	-5.10%	-36.00%	-38.54%	-16.49%	-	-
Horiz. %	44.21%	29.44%	31.17%	32.85%	51.33%	83.51%	100.00%	-
DPS	12.68	10.57	10.57	11.65	11.65	22.40	22.40	-31.49%
YoY %	19.96%	0.00%	-9.27%	0.00%	-47.99%	0.00%	-	-
Horiz. %	56.61%	47.19%	47.19%	52.01%	52.01%	100.00%	100.00%	-
NAPS	5.4319	5.4019	4.8963	4.6615	4.588	4.5945	4.653	10.83%
YoY %	0.56%	10.33%	5.04%	1.60%	-0.14%	-1.26%	-	-
Horiz. %	116.74%	116.09%	105.23%	100.18%	98.60%	98.74%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	10.58	9.91	10.00	10.60	9.86	9.49	9.45	-
P/RPS	4.19	4.22	3.84	4.29	4.16	3.91	4.02	2.79%
YoY %	-0.71%	9.90%	-10.49%	3.12%	6.39%	-2.74%	-	-
Horiz. %	104.23%	104.98%	95.52%	106.72%	103.48%	97.26%	100.00%	-
P/EPS	66.81	93.93	81.15	81.01	48.06	28.41	23.65	99.45%
YoY %	-28.87%	15.75%	0.17%	68.56%	69.17%	20.13%	-	-
Horiz. %	282.49%	397.17%	343.13%	342.54%	203.21%	120.13%	100.00%	-
EY	1.50	1.06	1.23	1.23	2.08	3.52	4.23	-49.80%
YoY %	41.51%	-13.82%	0.00%	-40.87%	-40.91%	-16.78%	-	-
Horiz. %	35.46%	25.06%	29.08%	29.08%	49.17%	83.22%	100.00%	-
DY	1.20	1.07	1.18	1.23	1.32	2.66	2.67	-41.24%
YoY %	12.15%	-9.32%	-4.07%	-6.82%	-50.38%	-0.37%	-	-
Horiz. %	44.94%	40.07%	44.19%	46.07%	49.44%	99.63%	100.00%	-
P/NAPS	1.95	1.84	1.85	2.05	1.93	1.85	1.82	4.69%
YoY %	5.98%	-0.54%	-9.76%	6.22%	4.32%	1.65%	-	-
Horiz. %	107.14%	101.10%	101.65%	112.64%	106.04%	101.65%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	27/11/19	28/08/19	24/05/19	26/02/19	29/11/18	28/08/18	-
Price	10.00	10.60	10.00	10.20	10.62	9.65	9.44	-
P/RPS	3.96	4.52	3.84	4.13	4.49	3.98	4.02	-0.99%
YoY %	-12.39%	17.71%	-7.02%	-8.02%	12.81%	-1.00%	-	-
Horiz. %	98.51%	112.44%	95.52%	102.74%	111.69%	99.00%	100.00%	-
P/EPS	63.15	100.47	81.15	77.96	51.76	28.89	23.62	92.28%
YoY %	-37.15%	23.81%	4.09%	50.62%	79.16%	22.31%	-	-
Horiz. %	267.36%	425.36%	343.56%	330.06%	219.14%	122.31%	100.00%	-
EY	1.58	1.00	1.23	1.28	1.93	3.46	4.23	-48.04%
YoY %	58.00%	-18.70%	-3.91%	-33.68%	-44.22%	-18.20%	-	-
Horiz. %	37.35%	23.64%	29.08%	30.26%	45.63%	81.80%	100.00%	-
DY	1.27	1.00	1.18	1.27	1.22	2.62	2.67	-38.98%
YoY %	27.00%	-15.25%	-7.09%	4.10%	-53.44%	-1.87%	-	-
Horiz. %	47.57%	37.45%	44.19%	47.57%	45.69%	98.13%	100.00%	-
P/NAPS	1.84	1.96	1.85	1.97	2.07	1.88	1.82	0.72%
YoY %	-6.12%	5.95%	-6.09%	-4.83%	10.11%	3.30%	-	-
Horiz. %	101.10%	107.69%	101.65%	108.24%	113.74%	103.30%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos