[GENM] QoQ TTM Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	8,177,996	8,491,593	8,327,537	8,133,920	7,956,040	7,851,058	7,892,865	2.40%
YoY %	-3.69%	1.97%	2.38%	2.24%	1.34%	-0.53%	-	-
Horiz. %	103.61%	107.59%	105.51%	103.05%	100.80%	99.47%	100.00%	-
PBT	1,585,661	1,836,896	1,766,493	1,847,414	1,762,982	1,831,517	1,817,230	-8.70%
YoY %	-13.68%	3.99%	-4.38%	4.79%	-3.74%	0.79%	-	-
Horiz. %	87.26%	101.08%	97.21%	101.66%	97.01%	100.79%	100.00%	-
Tax	-283,814	-320,867	-182,442	-209,545	-252,195	-281,963	-414,729	-22.39%
YoY %	11.55%	-75.87%	12.93%	16.91%	10.56%	32.01%	-	-
Horiz. %	68.43%	77.37%	43.99%	50.53%	60.81%	67.99%	100.00%	-
NP	1,301,847	1,516,029	1,584,051	1,637,869	1,510,787	1,549,554	1,402,501	-4.85%
YoY %	-14.13%	-4.29%	-3.29%	8.41%	-2.50%	10.49%	-	-
Horiz. %	92.82%	108.09%	112.94%	116.78%	107.72%	110.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,335,854	1,541,827	1,602,995	1,648,170	1,515,900	1,551,294	1,402,501	-3.20%
YoY %	-13.36%	-3.82%	-2.74%	8.73%	-2.28%	10.61%	-	-
Horiz. %	95.25%	109.93%	114.30%	117.52%	108.09%	110.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	17.47%	10.33%	11.34%	14.31%	15.40%	22.82%	-
YoY %	2.46%	69.12%	-8.91%	-20.75%	-7.08%	-32.52%	-	-
Horiz. %	78.44%	76.56%	45.27%	49.69%	62.71%	67.48%	100.00%	-
Total Cost	6,876,149	6,975,564	6,743,486	6,496,051	6,445,253	6,301,504	6,490,364	3.93%
YoY %	-1.43%	3.44%	3.81%	0.79%	2.28%	-2.91%	-	-
Horiz. %	105.94%	107.48%	103.90%	100.09%	99.30%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,583,313	15,703,488	15,487,336	14,514,929	14,571,963	14,019,740	13,155,225	11.98%
YoY %	-0.77%	1.40%	6.70%	-0.39%	3.94%	6.57%	-	-
Horiz. %	118.46%	119.37%	117.73%	110.34%	110.77%	106.57%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	391,247	465,058	465,058	527,328	527,328	498,836	498,836	-14.99%
YoY %	-15.87%	0.00%	-11.81%	0.00%	5.71%	0.00%	-	-
Horiz. %	78.43%	93.23%	93.23%	105.71%	105.71%	100.00%	100.00%	-
Div Payout %	29.29%	30.16%	29.01%	31.99%	34.79%	32.16%	35.57%	-
YoY %	-2.88%	3.96%	-9.32%	-8.05%	8.18%	-9.59%	-	-
Horiz. %	82.34%	84.79%	81.56%	89.94%	97.81%	90.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	15,583,313	15,703,488	15,487,336	14,514,929	14,571,963	14,019,740	13,155,225	11.98%
YoY %	-0.77%	1.40%	6.70%	-0.39%	3.94%	6.57%	-	-
Horiz. %	118.46%	119.37%	117.73%	110.34%	110.77%	106.57%	100.00%	-
NOSH	5,666,659	5,669,129	5,673,017	5,669,894	5,670,024	5,676,008	5,670,356	-0.04%
YoY %	-0.04%	-0.07%	0.06%	-0.00%	-0.11%	0.10%	-	-
Horiz. %	99.93%	99.98%	100.05%	99.99%	99.99%	100.10%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	15.92%	17.85%	19.02%	20.14%	18.99%	19.74%	17.77%	-
YoY %	-10.81%	-6.15%	-5.56%	6.06%	-3.80%	11.09%	-	-
Horiz. %	89.59%	100.45%	107.03%	113.34%	106.87%	111.09%	100.00%	-
ROE	8.57%	9.82%	10.35%	11.35%	10.40%	11.07%	10.66%	-
YoY %	-12.73%	-5.12%	-8.81%	9.13%	-6.05%	3.85%	-	-
Horiz. %	80.39%	92.12%	97.09%	106.47%	97.56%	103.85%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	144.32	149.79	146.79	143.46	140.32	138.32	139.20	2.44%
YoY %	-3.65%	2.04%	2.32%	2.24%	1.45%	-0.63%	-	-
Horiz. %	103.68%	107.61%	105.45%	103.06%	100.80%	99.37%	100.00%	-
EPS	23.57	27.20	28.26	29.07	26.74	27.33	24.73	-3.16%
YoY %	-13.35%	-3.75%	-2.79%	8.71%	-2.16%	10.51%	-	-
Horiz. %	95.31%	109.99%	114.27%	117.55%	108.13%	110.51%	100.00%	-
DPS	6.90	8.20	8.20	9.30	9.30	8.80	8.80	-15.00%
YoY %	-15.85%	0.00%	-11.83%	0.00%	5.68%	0.00%	-	-
Horiz. %	78.41%	93.18%	93.18%	105.68%	105.68%	100.00%	100.00%	-
NAPS	2.75	2.77	2.73	2.56	2.57	2.47	2.32	12.03%
YoY %	-0.72%	1.47%	6.64%	-0.39%	4.05%	6.47%	-	-
Horiz. %	118.53%	119.40%	117.67%	110.34%	110.78%	106.47%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 5,669,894
RPS	137.72	143.00	140.24	136.98	133.98	132.22	132.92	2.39%
YoY %	-3.69%	1.97%	2.38%	2.24%	1.33%	-0.53%	-	-
Horiz. %	103.61%	107.58%	105.51%	103.05%	100.80%	99.47%	100.00%	-
EPS	22.50	25.97	27.00	27.76	25.53	26.12	23.62	-3.19%
YoY %	-13.36%	-3.81%	-2.74%	8.73%	-2.26%	10.58%	-	-
Horiz. %	95.26%	109.95%	114.31%	117.53%	108.09%	110.58%	100.00%	-
DPS	6.59	7.83	7.83	8.88	8.88	8.40	8.40	-14.97%
YoY %	-15.84%	0.00%	-11.82%	0.00%	5.71%	0.00%	-	-
Horiz. %	78.45%	93.21%	93.21%	105.71%	105.71%	100.00%	100.00%	-
NAPS	2.6243	2.6446	2.6082	2.4444	2.454	2.361	2.2154	11.98%
YoY %	-0.77%	1.40%	6.70%	-0.39%	3.94%	6.57%	-	-
Horiz. %	118.46%	119.37%	117.73%	110.34%	110.77%	106.57%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.20	4.20	4.38	4.22	3.89	3.62	3.55	-
P/RPS	2.91	2.80	2.98	2.94	2.77	2.62	2.55	9.22%
YoY %	3.93%	-6.04%	1.36%	6.14%	5.73%	2.75%	-	-
Horiz. %	114.12%	109.80%	116.86%	115.29%	108.63%	102.75%	100.00%	-
P/EPS	17.82	15.44	15.50	14.52	14.55	13.25	14.35	15.57%
YoY %	15.41%	-0.39%	6.75%	-0.21%	9.81%	-7.67%	-	-
Horiz. %	124.18%	107.60%	108.01%	101.18%	101.39%	92.33%	100.00%	-
EY	5.61	6.48	6.45	6.89	6.87	7.55	6.97	-13.50%
YoY %	-13.43%	0.47%	-6.39%	0.29%	-9.01%	8.32%	-	-
Horiz. %	80.49%	92.97%	92.54%	98.85%	98.57%	108.32%	100.00%	-
DY	1.64	1.95	1.87	2.20	2.39	2.43	2.48	-24.15%
YoY %	-15.90%	4.28%	-15.00%	-7.95%	-1.65%	-2.02%	-	-
Horiz. %	66.13%	78.63%	75.40%	88.71%	96.37%	97.98%	100.00%	-
P/NAPS	1.53	1.52	1.60	1.65	1.51	1.47	1.53	0.00%
YoY %	0.66%	-5.00%	-3.03%	9.27%	2.72%	-3.92%	-	-
Horiz. %	100.00%	99.35%	104.58%	107.84%	98.69%	96.08%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	27/02/14	28/11/13	29/08/13	30/05/13	28/02/13	-
Price	4.65	4.22	4.31	4.28	4.04	3.90	3.70	-
P/RPS	3.22	2.82	2.94	2.98	2.88	2.82	2.66	13.62%
YoY %	14.18%	-4.08%	-1.34%	3.47%	2.13%	6.02%	-	-
Horiz. %	121.05%	106.02%	110.53%	112.03%	108.27%	106.02%	100.00%	-
P/EPS	19.73	15.52	15.25	14.72	15.11	14.27	14.96	20.32%
YoY %	27.13%	1.77%	3.60%	-2.58%	5.89%	-4.61%	-	-
Horiz. %	131.89%	103.74%	101.94%	98.40%	101.00%	95.39%	100.00%	-
EY	5.07	6.44	6.56	6.79	6.62	7.01	6.68	-16.83%
YoY %	-21.27%	-1.83%	-3.39%	2.57%	-5.56%	4.94%	-	-
Horiz. %	75.90%	96.41%	98.20%	101.65%	99.10%	104.94%	100.00%	-
DY	1.48	1.94	1.90	2.17	2.30	2.26	2.38	-27.20%
YoY %	-23.71%	2.11%	-12.44%	-5.65%	1.77%	-5.04%	-	-
Horiz. %	62.18%	81.51%	79.83%	91.18%	96.64%	94.96%	100.00%	-
P/NAPS	1.69	1.52	1.58	1.67	1.57	1.58	1.59	4.16%
YoY %	11.18%	-3.80%	-5.39%	6.37%	-0.63%	-0.63%	-	-
Horiz. %	106.29%	95.60%	99.37%	105.03%	98.74%	99.37%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:30:00

OBV

30 Mins

SELL

2024-05-14 14:35:00

EMA 5

5 Mins

SELL

2024-05-14 14:35:00

OBV

5 Mins

SELL

2024-05-14 14:35:00

MACD/RSI

5 Mins

SELL

2024-05-14 14:30:00

EMA 5

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

SENDAI

EVERSENDAI CORPORATION BERHAD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

GENTING

GENTING BHD

352

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

317

GENM

GENTING MALAYSIA BERHAD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

233

Daily Stocks

HSI-CXG

0.205

-0.005

284,778,200

MMAG-WC

0.135

-0.02

184,796,100

FPHB

0.405

+0.165

146,739,000

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

109,394,200

MMAG

0.37

-0.005

83,149,700

SAPNRG

0.045

0.00

79,495,100

HSI-CT2

0.10

0.00

62,110,600

PDZ

0.045

+0.01

55,122,400

RENEUCO

0.13

+0.015

54,028,300

More active Stocks

MPI

32.58

+0.50

386,900

PTT

1.91

+0.34

3,181,500

UTDPLT

25.62

+0.26

358,100

MTEC

1.35

+0.18

15,874,200

FPHB

0.405

+0.165

146,739,000

BNASTRA

1.86

+0.16

2,787,500

CRESNDO

3.61

+0.16

1,220,200

CARLSBG

19.60

+0.16

270,400

YTL

3.54

+0.15

27,289,400

MNRB

2.60

+0.15

5,463,200

More gainer Stocks

PETDAG

21.06

-0.28

399,300

BKAWAN

20.02

-0.26

13,700

HLFG

17.50

-0.22

224,500

KOBAY

2.28

-0.21

5,414,200

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

F&N

32.48

-0.18

115,200

HLBANK

19.46

-0.14

292,700

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.87

-0.12

12,700

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