[GENP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,386,786	1,267,546	1,133,412	1,270,996	885,518	638,656	1,189,976	2.58%
YoY %	9.41%	11.83%	-10.82%	43.53%	38.65%	-46.33%	-	-
Horiz. %	116.54%	106.52%	95.25%	106.81%	74.41%	53.67%	100.00%	-
PBT	475,300	223,358	383,760	646,034	380,722	249,168	601,632	-3.85%
YoY %	112.80%	-41.80%	-40.60%	69.69%	52.80%	-58.58%	-	-
Horiz. %	79.00%	37.13%	63.79%	107.38%	63.28%	41.42%	100.00%	-
Tax	-124,524	-55,686	-94,398	-174,178	-99,600	-56,232	-137,488	-1.63%
YoY %	-123.62%	41.01%	45.80%	-74.88%	-77.12%	59.10%	-	-
Horiz. %	90.57%	40.50%	68.66%	126.69%	72.44%	40.90%	100.00%	-
NP	350,776	167,672	289,362	471,856	281,122	192,936	464,144	-4.55%
YoY %	109.20%	-42.05%	-38.68%	67.85%	45.71%	-58.43%	-	-
Horiz. %	75.57%	36.12%	62.34%	101.66%	60.57%	41.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340,574	172,778	297,258	468,458	281,268	191,900	458,492	-4.83%
YoY %	97.12%	-41.88%	-36.55%	66.55%	46.57%	-58.15%	-	-
Horiz. %	74.28%	37.68%	64.83%	102.17%	61.35%	41.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	24.93%	24.60%	26.96%	26.16%	22.57%	22.85%	-
YoY %	5.09%	1.34%	-8.75%	3.06%	15.91%	-1.23%	-	-
Horiz. %	114.66%	109.10%	107.66%	117.99%	114.49%	98.77%	100.00%	-
Total Cost	1,036,010	1,099,874	844,050	799,140	604,396	445,720	725,832	6.10%
YoY %	-5.81%	30.31%	5.62%	32.22%	35.60%	-38.59%	-	-
Horiz. %	142.73%	151.53%	116.29%	110.10%	83.27%	61.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,627,820	3,466,178	3,292,750	3,057,800	2,714,122	2,421,451	2,230,460	8.44%
YoY %	4.66%	5.27%	7.68%	12.66%	12.09%	8.56%	-	-
Horiz. %	162.65%	155.40%	147.63%	137.09%	121.68%	108.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	45,632	56,884	64,489	64,494	60,650	56,752	75,608	-8.06%
YoY %	-19.78%	-11.79%	-0.01%	6.34%	6.87%	-24.94%	-	-
Horiz. %	60.35%	75.24%	85.29%	85.30%	80.22%	75.06%	100.00%	-
Div Payout %	13.40%	32.92%	21.69%	13.77%	21.56%	29.57%	16.49%	-
YoY %	-59.30%	51.78%	57.52%	-36.13%	-27.09%	79.32%	-	-
Horiz. %	81.26%	199.64%	131.53%	83.51%	130.75%	179.32%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	3,627,820	3,466,178	3,292,750	3,057,800	2,714,122	2,421,451	2,230,460	8.44%
YoY %	4.66%	5.27%	7.68%	12.66%	12.09%	8.56%	-	-
Horiz. %	162.65%	155.40%	147.63%	137.09%	121.68%	108.56%	100.00%	-
NOSH	760,549	758,463	758,698	758,759	758,134	756,703	756,088	0.09%
YoY %	0.28%	-0.03%	-0.01%	0.08%	0.19%	0.08%	-	-
Horiz. %	100.59%	100.31%	100.35%	100.35%	100.27%	100.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	25.29%	13.23%	25.53%	37.12%	31.75%	30.21%	39.00%	-
YoY %	91.16%	-48.18%	-31.22%	16.91%	5.10%	-22.54%	-	-
Horiz. %	64.85%	33.92%	65.46%	95.18%	81.41%	77.46%	100.00%	-
ROE	9.39%	4.98%	9.03%	15.32%	10.36%	7.93%	20.56%	-
YoY %	88.55%	-44.85%	-41.06%	47.88%	30.64%	-61.43%	-	-
Horiz. %	45.67%	24.22%	43.92%	74.51%	50.39%	38.57%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	182.34	167.12	149.39	167.51	116.80	84.40	157.39	2.48%
YoY %	9.11%	11.87%	-10.82%	43.42%	38.39%	-46.38%	-	-
Horiz. %	115.85%	106.18%	94.92%	106.43%	74.21%	53.62%	100.00%	-
EPS	44.78	22.78	39.18	61.74	37.10	25.36	60.64	-4.92%
YoY %	96.58%	-41.86%	-36.54%	66.42%	46.29%	-58.18%	-	-
Horiz. %	73.85%	37.57%	64.61%	101.81%	61.18%	41.82%	100.00%	-
DPS	6.00	7.50	8.50	8.50	8.00	7.50	10.00	-8.15%
YoY %	-20.00%	-11.76%	0.00%	6.25%	6.67%	-25.00%	-	-
Horiz. %	60.00%	75.00%	85.00%	85.00%	80.00%	75.00%	100.00%	-
NAPS	4.77	4.57	4.34	4.03	3.58	3.20	2.95	8.33%
YoY %	4.38%	5.30%	7.69%	12.57%	11.87%	8.47%	-	-
Horiz. %	161.69%	154.92%	147.12%	136.61%	121.36%	108.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 758,676
RPS	154.54	141.25	126.31	141.64	98.68	71.17	132.61	2.58%
YoY %	9.41%	11.83%	-10.82%	43.53%	38.65%	-46.33%	-	-
Horiz. %	116.54%	106.52%	95.25%	106.81%	74.41%	53.67%	100.00%	-
EPS	37.95	19.25	33.13	52.20	31.34	21.38	51.09	-4.83%
YoY %	97.14%	-41.90%	-36.53%	66.56%	46.59%	-58.15%	-	-
Horiz. %	74.28%	37.68%	64.85%	102.17%	61.34%	41.85%	100.00%	-
DPS	5.09	6.34	7.19	7.19	6.76	6.32	8.43	-8.06%
YoY %	-19.72%	-11.82%	0.00%	6.36%	6.96%	-25.03%	-	-
Horiz. %	60.38%	75.21%	85.29%	85.29%	80.19%	74.97%	100.00%	-
NAPS	4.0428	3.8626	3.6694	3.4076	3.0246	2.6984	2.4856	8.44%
YoY %	4.67%	5.27%	7.68%	12.66%	12.09%	8.56%	-	-
Horiz. %	162.65%	155.40%	147.63%	137.09%	121.68%	108.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	11.60	9.23	9.30	7.92	6.67	5.50	8.20	-
P/RPS	6.36	5.52	6.23	4.73	5.71	6.52	5.21	3.37%
YoY %	15.22%	-11.40%	31.71%	-17.16%	-12.42%	25.14%	-	-
Horiz. %	122.07%	105.95%	119.58%	90.79%	109.60%	125.14%	100.00%	-
P/EPS	25.90	40.52	23.74	12.83	17.98	21.69	13.52	11.43%
YoY %	-36.08%	70.68%	85.04%	-28.64%	-17.10%	60.43%	-	-
Horiz. %	191.57%	299.70%	175.59%	94.90%	132.99%	160.43%	100.00%	-
EY	3.86	2.47	4.21	7.80	5.56	4.61	7.40	-10.27%
YoY %	56.28%	-41.33%	-46.03%	40.29%	20.61%	-37.70%	-	-
Horiz. %	52.16%	33.38%	56.89%	105.41%	75.14%	62.30%	100.00%	-
DY	0.52	0.81	0.91	1.07	1.20	1.36	1.22	-13.24%
YoY %	-35.80%	-10.99%	-14.95%	-10.83%	-11.76%	11.48%	-	-
Horiz. %	42.62%	66.39%	74.59%	87.70%	98.36%	111.48%	100.00%	-
P/NAPS	2.43	2.02	2.14	1.97	1.86	1.72	2.78	-2.21%
YoY %	20.30%	-5.61%	8.63%	5.91%	8.14%	-38.13%	-	-
Horiz. %	87.41%	72.66%	76.98%	70.86%	66.91%	61.87%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	24/08/11	25/08/10	25/08/09	26/08/08	-
Price	10.20	9.00	9.34	7.04	7.22	5.88	5.45	-
P/RPS	5.59	5.39	6.25	4.20	6.18	6.97	3.46	8.31%
YoY %	3.71%	-13.76%	48.81%	-32.04%	-11.33%	101.45%	-	-
Horiz. %	161.56%	155.78%	180.64%	121.39%	178.61%	201.45%	100.00%	-
P/EPS	22.78	39.51	23.84	11.40	19.46	23.19	8.99	16.75%
YoY %	-42.34%	65.73%	109.12%	-41.42%	-16.08%	157.95%	-	-
Horiz. %	253.39%	439.49%	265.18%	126.81%	216.46%	257.95%	100.00%	-
EY	4.39	2.53	4.19	8.77	5.14	4.31	11.13	-14.35%
YoY %	73.52%	-39.62%	-52.22%	70.62%	19.26%	-61.28%	-	-
Horiz. %	39.44%	22.73%	37.65%	78.80%	46.18%	38.72%	100.00%	-
DY	0.59	0.83	0.91	1.21	1.11	1.28	1.83	-17.18%
YoY %	-28.92%	-8.79%	-24.79%	9.01%	-13.28%	-30.05%	-	-
Horiz. %	32.24%	45.36%	49.73%	66.12%	60.66%	69.95%	100.00%	-
P/NAPS	2.14	1.97	2.15	1.75	2.02	1.84	1.85	2.45%
YoY %	8.63%	-8.37%	22.86%	-13.37%	9.78%	-0.54%	-	-
Horiz. %	115.68%	106.49%	116.22%	94.59%	109.19%	99.46%	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