[GENP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,301,630	1,191,033	1,306,684	922,504	686,669	1,175,508	807,920	8.26%
YoY %	9.29%	-8.85%	41.65%	34.34%	-41.59%	45.50%	-	-
Horiz. %	161.11%	147.42%	161.73%	114.18%	84.99%	145.50%	100.00%	-
PBT	207,538	406,500	631,653	400,277	274,290	586,146	391,044	-10.01%
YoY %	-48.95%	-35.65%	57.80%	45.93%	-53.20%	49.89%	-	-
Horiz. %	53.07%	103.95%	161.53%	102.36%	70.14%	149.89%	100.00%	-
Tax	-59,032	-92,468	-166,085	-105,721	-62,294	-131,722	-89,641	-6.71%
YoY %	36.16%	44.32%	-57.10%	-69.71%	52.71%	-46.94%	-	-
Horiz. %	65.85%	103.15%	185.28%	117.94%	69.49%	146.94%	100.00%	-
NP	148,506	314,032	465,568	294,556	211,996	454,424	301,402	-11.11%
YoY %	-52.71%	-32.55%	58.06%	38.94%	-53.35%	50.77%	-	-
Horiz. %	49.27%	104.19%	154.47%	97.73%	70.34%	150.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,649	320,049	463,986	295,257	209,744	448,520	297,632	-9.47%
YoY %	-48.87%	-31.02%	57.15%	40.77%	-53.24%	50.70%	-	-
Horiz. %	54.98%	107.53%	155.89%	99.20%	70.47%	150.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.44%	22.75%	26.29%	26.41%	22.71%	22.47%	22.92%	-
YoY %	25.01%	-13.47%	-0.45%	16.29%	1.07%	-1.96%	-	-
Horiz. %	124.08%	99.26%	114.70%	115.23%	99.08%	98.04%	100.00%	-
Total Cost	1,153,124	877,001	841,116	627,948	474,673	721,084	506,517	14.68%
YoY %	31.48%	4.27%	33.95%	32.29%	-34.17%	42.36%	-	-
Horiz. %	227.66%	173.14%	166.06%	123.97%	93.71%	142.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,398,403	3,346,706	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	9.78%
YoY %	1.54%	6.28%	14.08%	11.86%	6.66%	19.24%	-	-
Horiz. %	175.14%	172.47%	162.29%	142.26%	127.18%	119.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	482,957	43,003	42,999	40,446	37,850	50,406	32,591	56.65%
YoY %	1,023.08%	0.01%	6.31%	6.86%	-24.91%	54.66%	-	-
Horiz. %	1,481.87%	131.95%	131.94%	124.10%	116.14%	154.66%	100.00%	-
Div Payout %	295.12%	13.44%	9.27%	13.70%	18.05%	11.24%	10.95%	-
YoY %	2,095.83%	44.98%	-32.34%	-24.10%	60.59%	2.65%	-	-
Horiz. %	2,695.16%	122.74%	84.66%	125.11%	164.84%	102.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	3,398,403	3,346,706	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	9.78%
YoY %	1.54%	6.28%	14.08%	11.86%	6.66%	19.24%	-	-
Horiz. %	175.14%	172.47%	162.29%	142.26%	127.18%	119.24%	100.00%	-
NOSH	758,572	758,890	758,809	758,366	757,016	756,102	752,102	0.14%
YoY %	-0.04%	0.01%	0.06%	0.18%	0.12%	0.53%	-	-
Horiz. %	100.86%	100.90%	100.89%	100.83%	100.65%	100.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	11.41%	26.37%	35.63%	31.93%	30.87%	38.66%	37.31%	-
YoY %	-56.73%	-25.99%	11.59%	3.43%	-20.15%	3.62%	-	-
Horiz. %	30.58%	70.68%	95.50%	85.58%	82.74%	103.62%	100.00%	-
ROE	4.82%	9.56%	14.73%	10.70%	8.50%	19.39%	15.34%	-
YoY %	-49.58%	-35.10%	37.66%	25.88%	-56.16%	26.40%	-	-
Horiz. %	31.42%	62.32%	96.02%	69.75%	55.41%	126.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	171.59	156.94	172.20	121.64	90.71	155.47	107.42	8.11%
YoY %	9.33%	-8.86%	41.57%	34.10%	-41.65%	44.73%	-	-
Horiz. %	159.74%	146.10%	160.31%	113.24%	84.44%	144.73%	100.00%	-
EPS	21.57	42.17	61.15	38.93	27.71	59.32	39.57	-9.60%
YoY %	-48.85%	-31.04%	57.08%	40.49%	-53.29%	49.91%	-	-
Horiz. %	54.51%	106.57%	154.54%	98.38%	70.03%	149.91%	100.00%	-
DPS	63.67	5.67	5.67	5.33	5.00	6.67	4.33	56.45%
YoY %	1,022.93%	0.00%	6.38%	6.60%	-25.04%	54.04%	-	-
Horiz. %	1,470.44%	130.95%	130.95%	123.09%	115.47%	154.04%	100.00%	-
NAPS	4.48	4.41	4.15	3.64	3.26	3.06	2.58	9.62%
YoY %	1.59%	6.27%	14.01%	11.66%	6.54%	18.60%	-	-
Horiz. %	173.64%	170.93%	160.85%	141.09%	126.36%	118.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 758,769
RPS	145.05	132.73	145.61	102.80	76.52	131.00	90.03	8.26%
YoY %	9.28%	-8.85%	41.64%	34.34%	-41.59%	45.51%	-	-
Horiz. %	161.11%	147.43%	161.73%	114.18%	84.99%	145.51%	100.00%	-
EPS	18.24	35.67	51.71	32.90	23.37	49.98	33.17	-9.47%
YoY %	-48.86%	-31.02%	57.17%	40.78%	-53.24%	50.68%	-	-
Horiz. %	54.99%	107.54%	155.89%	99.19%	70.46%	150.68%	100.00%	-
DPS	53.82	4.79	4.79	4.51	4.22	5.62	3.63	56.67%
YoY %	1,023.59%	0.00%	6.21%	6.87%	-24.91%	54.82%	-	-
Horiz. %	1,482.64%	131.96%	131.96%	124.24%	116.25%	154.82%	100.00%	-
NAPS	3.7871	3.7295	3.5093	3.0762	2.7502	2.5783	2.1624	9.78%
YoY %	1.54%	6.27%	14.08%	11.85%	6.67%	19.23%	-	-
Horiz. %	175.13%	172.47%	162.29%	142.26%	127.18%	119.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	9.40	9.20	7.00	7.72	6.00	4.60	6.40	-
P/RPS	5.48	5.86	4.06	6.35	6.61	2.96	5.96	-1.38%
YoY %	-6.48%	44.33%	-36.06%	-3.93%	123.31%	-50.34%	-	-
Horiz. %	91.95%	98.32%	68.12%	106.54%	110.91%	49.66%	100.00%	-
P/EPS	43.57	21.81	11.45	19.83	21.66	7.75	16.17	17.94%
YoY %	99.77%	90.48%	-42.26%	-8.45%	179.48%	-52.07%	-	-
Horiz. %	269.45%	134.88%	70.81%	122.63%	133.95%	47.93%	100.00%	-
EY	2.30	4.58	8.74	5.04	4.62	12.90	6.18	-15.17%
YoY %	-49.78%	-47.60%	73.41%	9.09%	-64.19%	108.74%	-	-
Horiz. %	37.22%	74.11%	141.42%	81.55%	74.76%	208.74%	100.00%	-
DY	6.77	0.62	0.81	0.69	0.83	1.45	0.68	46.62%
YoY %	991.94%	-23.46%	17.39%	-16.87%	-42.76%	113.24%	-	-
Horiz. %	995.59%	91.18%	119.12%	101.47%	122.06%	213.24%	100.00%	-
P/NAPS	2.10	2.09	1.69	2.12	1.84	1.50	2.48	-2.73%
YoY %	0.48%	23.67%	-20.28%	15.22%	22.67%	-39.52%	-	-
Horiz. %	84.68%	84.27%	68.15%	85.48%	74.19%	60.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	23/11/11	24/11/10	24/11/09	25/11/08	22/11/07	-
Price	10.78	8.48	8.03	8.81	6.23	3.38	7.15	-
P/RPS	6.28	5.40	4.66	7.24	6.87	2.17	6.66	-0.97%
YoY %	16.30%	15.88%	-35.64%	5.39%	216.59%	-67.42%	-	-
Horiz. %	94.29%	81.08%	69.97%	108.71%	103.15%	32.58%	100.00%	-
P/EPS	49.97	20.11	13.13	22.63	22.49	5.70	18.07	18.45%
YoY %	148.48%	53.16%	-41.98%	0.62%	294.56%	-68.46%	-	-
Horiz. %	276.54%	111.29%	72.66%	125.24%	124.46%	31.54%	100.00%	-
EY	2.00	4.97	7.61	4.42	4.45	17.55	5.53	-15.57%
YoY %	-59.76%	-34.69%	72.17%	-0.67%	-74.64%	217.36%	-	-
Horiz. %	36.17%	89.87%	137.61%	79.93%	80.47%	317.36%	100.00%	-
DY	5.91	0.67	0.71	0.61	0.80	1.97	0.61	45.95%
YoY %	782.09%	-5.63%	16.39%	-23.75%	-59.39%	222.95%	-	-
Horiz. %	968.85%	109.84%	116.39%	100.00%	131.15%	322.95%	100.00%	-
P/NAPS	2.41	1.92	1.93	2.42	1.91	1.10	2.77	-2.29%
YoY %	25.52%	-0.52%	-20.25%	26.70%	73.64%	-60.29%	-	-
Horiz. %	87.00%	69.31%	69.68%	87.36%	68.95%	39.71%	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