[GENP] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,701,110	1,288,886	1,267,369	1,418,569	1,301,630	1,191,033	1,306,684	4.49%
YoY %	31.98%	1.70%	-10.66%	8.98%	9.29%	-8.85%	-	-
Horiz. %	130.19%	98.64%	96.99%	108.56%	99.61%	91.15%	100.00%	-
PBT	425,306	253,612	236,256	456,541	207,538	406,500	631,653	-6.37%
YoY %	67.70%	7.35%	-48.25%	119.98%	-48.95%	-35.65%	-	-
Horiz. %	67.33%	40.15%	37.40%	72.28%	32.86%	64.35%	100.00%	-
Tax	-114,806	-72,600	-69,424	-130,300	-59,032	-92,468	-166,085	-5.96%
YoY %	-58.13%	-4.57%	46.72%	-120.73%	36.16%	44.32%	-	-
Horiz. %	69.12%	43.71%	41.80%	78.45%	35.54%	55.68%	100.00%	-
NP	310,500	181,012	166,832	326,241	148,506	314,032	465,568	-6.52%
YoY %	71.54%	8.50%	-48.86%	119.68%	-52.71%	-32.55%	-	-
Horiz. %	66.69%	38.88%	35.83%	70.07%	31.90%	67.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	293,350	198,620	173,800	319,425	163,649	320,049	463,986	-7.35%
YoY %	47.69%	14.28%	-45.59%	95.19%	-48.87%	-31.02%	-	-
Horiz. %	63.22%	42.81%	37.46%	68.84%	35.27%	68.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	28.63%	29.39%	28.54%	28.44%	22.75%	26.29%	-
YoY %	-5.73%	-2.59%	2.98%	0.35%	25.01%	-13.47%	-	-
Horiz. %	102.66%	108.90%	111.79%	108.56%	108.18%	86.53%	100.00%	-
Total Cost	1,390,610	1,107,874	1,100,537	1,092,328	1,153,124	877,001	841,116	8.73%
YoY %	25.52%	0.67%	0.75%	-5.27%	31.48%	4.27%	-	-
Horiz. %	165.33%	131.71%	130.84%	129.87%	137.09%	104.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,268,908	3,940,908	4,012,553	3,715,608	3,398,403	3,346,706	3,149,059	5.19%
YoY %	8.32%	-1.79%	7.99%	9.33%	1.54%	6.28%	-	-
Horiz. %	135.56%	125.15%	127.42%	117.99%	107.92%	106.28%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	58,734	21,018	25,771	30,518	482,957	43,003	42,999	5.32%
YoY %	179.45%	-18.44%	-15.55%	-93.68%	1,023.08%	0.01%	-	-
Horiz. %	136.59%	48.88%	59.93%	70.97%	1,123.18%	100.01%	100.00%	-
Div Payout %	20.02%	10.58%	14.83%	9.55%	295.12%	13.44%	9.27%	-
YoY %	89.22%	-28.66%	55.29%	-96.76%	2,095.83%	44.98%	-	-
Horiz. %	215.97%	114.13%	159.98%	103.02%	3,183.60%	144.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	4,268,908	3,940,908	4,012,553	3,715,608	3,398,403	3,346,706	3,149,059	5.19%
YoY %	8.32%	-1.79%	7.99%	9.33%	1.54%	6.28%	-	-
Horiz. %	135.56%	125.15%	127.42%	117.99%	107.92%	106.28%	100.00%	-
NOSH	800,920	788,181	773,131	762,958	758,572	758,890	758,809	0.90%
YoY %	1.62%	1.95%	1.33%	0.58%	-0.04%	0.01%	-	-
Horiz. %	105.55%	103.87%	101.89%	100.55%	99.97%	100.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	18.25%	14.04%	13.16%	23.00%	11.41%	26.37%	35.63%	-
YoY %	29.99%	6.69%	-42.78%	101.58%	-56.73%	-25.99%	-	-
Horiz. %	51.22%	39.40%	36.94%	64.55%	32.02%	74.01%	100.00%	-
ROE	6.87%	5.04%	4.33%	8.60%	4.82%	9.56%	14.73%	-
YoY %	36.31%	16.40%	-49.65%	78.42%	-49.58%	-35.10%	-	-
Horiz. %	46.64%	34.22%	29.40%	58.38%	32.72%	64.90%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	212.39	163.53	163.93	185.93	171.59	156.94	172.20	3.55%
YoY %	29.88%	-0.24%	-11.83%	8.36%	9.33%	-8.86%	-	-
Horiz. %	123.34%	94.97%	95.20%	107.97%	99.65%	91.14%	100.00%	-
EPS	36.63	25.20	22.48	41.87	21.57	42.17	61.15	-8.17%
YoY %	45.36%	12.10%	-46.31%	94.11%	-48.85%	-31.04%	-	-
Horiz. %	59.90%	41.21%	36.76%	68.47%	35.27%	68.96%	100.00%	-
DPS	7.33	2.67	3.33	4.00	63.67	5.67	5.67	4.36%
YoY %	174.53%	-19.82%	-16.75%	-93.72%	1,022.93%	0.00%	-	-
Horiz. %	129.28%	47.09%	58.73%	70.55%	1,122.93%	100.00%	100.00%	-
NAPS	5.33	5.00	5.19	4.87	4.48	4.41	4.15	4.25%
YoY %	6.60%	-3.66%	6.57%	8.71%	1.59%	6.27%	-	-
Horiz. %	128.43%	120.48%	125.06%	117.35%	107.95%	106.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 761,340
RPS	189.57	143.63	141.23	158.08	145.05	132.73	145.61	4.49%
YoY %	31.98%	1.70%	-10.66%	8.98%	9.28%	-8.85%	-	-
Horiz. %	130.19%	98.64%	96.99%	108.56%	99.62%	91.15%	100.00%	-
EPS	32.69	22.13	19.37	35.60	18.24	35.67	51.71	-7.35%
YoY %	47.72%	14.25%	-45.59%	95.18%	-48.86%	-31.02%	-	-
Horiz. %	63.22%	42.80%	37.46%	68.85%	35.27%	68.98%	100.00%	-
DPS	6.55	2.34	2.87	3.40	53.82	4.79	4.79	5.34%
YoY %	179.91%	-18.47%	-15.59%	-93.68%	1,023.59%	0.00%	-	-
Horiz. %	136.74%	48.85%	59.92%	70.98%	1,123.59%	100.00%	100.00%	-
NAPS	4.7572	4.3917	4.4715	4.1406	3.7871	3.7295	3.5093	5.19%
YoY %	8.32%	-1.78%	7.99%	9.33%	1.54%	6.27%	-	-
Horiz. %	135.56%	125.14%	127.42%	117.99%	107.92%	106.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	10.30	11.00	9.91	9.93	9.40	9.20	7.00	-
P/RPS	4.85	6.73	6.05	5.34	5.48	5.86	4.06	3.00%
YoY %	-27.93%	11.24%	13.30%	-2.55%	-6.48%	44.33%	-	-
Horiz. %	119.46%	165.76%	149.01%	131.53%	134.98%	144.33%	100.00%	-
P/EPS	28.12	43.65	44.08	23.72	43.57	21.81	11.45	16.13%
YoY %	-35.58%	-0.98%	85.83%	-45.56%	99.77%	90.48%	-	-
Horiz. %	245.59%	381.22%	384.98%	207.16%	380.52%	190.48%	100.00%	-
EY	3.56	2.29	2.27	4.22	2.30	4.58	8.74	-13.89%
YoY %	55.46%	0.88%	-46.21%	83.48%	-49.78%	-47.60%	-	-
Horiz. %	40.73%	26.20%	25.97%	48.28%	26.32%	52.40%	100.00%	-
DY	0.71	0.24	0.34	0.40	6.77	0.62	0.81	-2.17%
YoY %	195.83%	-29.41%	-15.00%	-94.09%	991.94%	-23.46%	-	-
Horiz. %	87.65%	29.63%	41.98%	49.38%	835.80%	76.54%	100.00%	-
P/NAPS	1.93	2.20	1.91	2.04	2.10	2.09	1.69	2.23%
YoY %	-12.27%	15.18%	-6.37%	-2.86%	0.48%	23.67%	-	-
Horiz. %	114.20%	130.18%	113.02%	120.71%	124.26%	123.67%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/11/16	25/11/15	20/11/14	27/11/13	28/11/12	23/11/11	-
Price	10.48	10.52	10.24	10.46	10.78	8.48	8.03	-
P/RPS	4.93	6.43	6.25	5.63	6.28	5.40	4.66	0.94%
YoY %	-23.33%	2.88%	11.01%	-10.35%	16.30%	15.88%	-	-
Horiz. %	105.79%	137.98%	134.12%	120.82%	134.76%	115.88%	100.00%	-
P/EPS	28.61	41.75	45.55	24.98	49.97	20.11	13.13	13.84%
YoY %	-31.47%	-8.34%	82.35%	-50.01%	148.48%	53.16%	-	-
Horiz. %	217.90%	317.97%	346.92%	190.25%	380.58%	153.16%	100.00%	-
EY	3.49	2.40	2.20	4.00	2.00	4.97	7.61	-12.17%
YoY %	45.42%	9.09%	-45.00%	100.00%	-59.76%	-34.69%	-	-
Horiz. %	45.86%	31.54%	28.91%	52.56%	26.28%	65.31%	100.00%	-
DY	0.70	0.25	0.33	0.38	5.91	0.67	0.71	-0.23%
YoY %	180.00%	-24.24%	-13.16%	-93.57%	782.09%	-5.63%	-	-
Horiz. %	98.59%	35.21%	46.48%	53.52%	832.39%	94.37%	100.00%	-
P/NAPS	1.97	2.10	1.97	2.15	2.41	1.92	1.93	0.34%
YoY %	-6.19%	6.60%	-8.37%	-10.79%	25.52%	-0.52%	-	-
Horiz. %	102.07%	108.81%	102.07%	111.40%	124.87%	99.48%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-31 16:40:00

EMA 5

5 Mins

SELL

2024-05-31 16:05:00

TURTLE SYSTEM 20

5 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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

541

LAGENDA

LAGENDA PROPERTIES BERHAD

416

GENM

GENTING MALAYSIA BERHAD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

MYEG

MY E.G. SERVICES BHD

305

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

295

PTRANS

PERAK TRANSIT BERHAD

293

NOTION

NOTION VTEC BHD

275

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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