[GENP] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	2,163,746	1,894,081	1,701,110	1,288,886	1,267,369	1,418,569	1,301,630	8.83%
YoY %	14.24%	11.34%	31.98%	1.70%	-10.66%	8.98%	-	-
Horiz. %	166.23%	145.52%	130.69%	99.02%	97.37%	108.98%	100.00%	-
PBT	139,161	257,196	425,306	253,612	236,256	456,541	207,538	-6.44%
YoY %	-45.89%	-39.53%	67.70%	7.35%	-48.25%	119.98%	-	-
Horiz. %	67.05%	123.93%	204.93%	122.20%	113.84%	219.98%	100.00%	-
Tax	-41,226	-74,941	-114,806	-72,600	-69,424	-130,300	-59,032	-5.80%
YoY %	44.99%	34.72%	-58.13%	-4.57%	46.72%	-120.73%	-	-
Horiz. %	69.84%	126.95%	194.48%	122.98%	117.60%	220.73%	100.00%	-
NP	97,934	182,254	310,500	181,012	166,832	326,241	148,506	-6.70%
YoY %	-46.27%	-41.30%	71.54%	8.50%	-48.86%	119.68%	-	-
Horiz. %	65.95%	122.73%	209.08%	121.89%	112.34%	219.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,181	200,838	293,350	198,620	173,800	319,425	163,649	-6.80%
YoY %	-46.63%	-31.54%	47.69%	14.28%	-45.59%	95.19%	-	-
Horiz. %	65.49%	122.72%	179.26%	121.37%	106.20%	195.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.62%	29.14%	26.99%	28.63%	29.39%	28.54%	28.44%	-
YoY %	1.65%	7.97%	-5.73%	-2.59%	2.98%	0.35%	-	-
Horiz. %	104.15%	102.46%	94.90%	100.67%	103.34%	100.35%	100.00%	-
Total Cost	2,065,812	1,711,826	1,390,610	1,107,874	1,100,537	1,092,328	1,153,124	10.20%
YoY %	20.68%	23.10%	25.52%	0.67%	0.75%	-5.27%	-	-
Horiz. %	179.15%	148.45%	120.60%	96.08%	95.44%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,844,869	4,120,693	4,268,908	3,940,908	4,012,553	3,715,608	3,398,403	6.08%
YoY %	17.57%	-3.47%	8.32%	-1.79%	7.99%	9.33%	-	-
Horiz. %	142.56%	121.25%	125.62%	115.96%	118.07%	109.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	41,869	50,872	58,734	21,018	25,771	30,518	482,957	-33.46%
YoY %	-17.70%	-13.39%	179.45%	-18.44%	-15.55%	-93.68%	-	-
Horiz. %	8.67%	10.53%	12.16%	4.35%	5.34%	6.32%	100.00%	-
Div Payout %	39.06%	25.33%	20.02%	10.58%	14.83%	9.55%	295.12%	-
YoY %	54.20%	26.52%	89.22%	-28.66%	55.29%	-96.76%	-	-
Horiz. %	13.24%	8.58%	6.78%	3.58%	5.03%	3.24%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	4,844,869	4,120,693	4,268,908	3,940,908	4,012,553	3,715,608	3,398,403	6.08%
YoY %	17.57%	-3.47%	8.32%	-1.79%	7.99%	9.33%	-	-
Horiz. %	142.56%	121.25%	125.62%	115.96%	118.07%	109.33%	100.00%	-
NOSH	897,358	805,037	800,920	788,181	773,131	762,958	758,572	2.83%
YoY %	11.47%	0.51%	1.62%	1.95%	1.33%	0.58%	-	-
Horiz. %	118.30%	106.13%	105.58%	103.90%	101.92%	100.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	4.53%	9.62%	18.25%	14.04%	13.16%	23.00%	11.41%	-
YoY %	-52.91%	-47.29%	29.99%	6.69%	-42.78%	101.58%	-	-
Horiz. %	39.70%	84.31%	159.95%	123.05%	115.34%	201.58%	100.00%	-
ROE	2.21%	4.87%	6.87%	5.04%	4.33%	8.60%	4.82%	-
YoY %	-54.62%	-29.11%	36.31%	16.40%	-49.65%	78.42%	-	-
Horiz. %	45.85%	101.04%	142.53%	104.56%	89.83%	178.42%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	241.17	235.80	212.39	163.53	163.93	185.93	171.59	5.83%
YoY %	2.28%	11.02%	29.88%	-0.24%	-11.83%	8.36%	-	-
Horiz. %	140.55%	137.42%	123.78%	95.30%	95.54%	108.36%	100.00%	-
EPS	12.75	24.97	36.63	25.20	22.48	41.87	21.57	-8.38%
YoY %	-48.94%	-31.83%	45.36%	12.10%	-46.31%	94.11%	-	-
Horiz. %	59.11%	115.76%	169.82%	116.83%	104.22%	194.11%	100.00%	-
DPS	4.67	6.33	7.33	2.67	3.33	4.00	63.67	-35.28%
YoY %	-26.22%	-13.64%	174.53%	-19.82%	-16.75%	-93.72%	-	-
Horiz. %	7.33%	9.94%	11.51%	4.19%	5.23%	6.28%	100.00%	-
NAPS	5.40	5.13	5.33	5.00	5.19	4.87	4.48	3.16%
YoY %	5.26%	-3.75%	6.60%	-3.66%	6.57%	8.71%	-	-
Horiz. %	120.54%	114.51%	118.97%	111.61%	115.85%	108.71%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 782,850
RPS	241.12	211.07	189.57	143.63	141.23	158.08	145.05	8.83%
YoY %	14.24%	11.34%	31.98%	1.70%	-10.66%	8.98%	-	-
Horiz. %	166.23%	145.52%	130.69%	99.02%	97.37%	108.98%	100.00%	-
EPS	11.94	22.38	32.69	22.13	19.37	35.60	18.24	-6.81%
YoY %	-46.65%	-31.54%	47.72%	14.25%	-45.59%	95.18%	-	-
Horiz. %	65.46%	122.70%	179.22%	121.33%	106.20%	195.18%	100.00%	-
DPS	4.67	5.67	6.55	2.34	2.87	3.40	53.82	-33.45%
YoY %	-17.64%	-13.44%	179.91%	-18.47%	-15.59%	-93.68%	-	-
Horiz. %	8.68%	10.54%	12.17%	4.35%	5.33%	6.32%	100.00%	-
NAPS	5.399	4.592	4.7572	4.3917	4.4715	4.1406	3.7871	6.08%
YoY %	17.57%	-3.47%	8.32%	-1.78%	7.99%	9.33%	-	-
Horiz. %	142.56%	121.25%	125.62%	115.96%	118.07%	109.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	9.91	9.49	10.30	11.00	9.91	9.93	9.40	-
P/RPS	4.11	4.02	4.85	6.73	6.05	5.34	5.48	-4.67%
YoY %	2.24%	-17.11%	-27.93%	11.24%	13.30%	-2.55%	-	-
Horiz. %	75.00%	73.36%	88.50%	122.81%	110.40%	97.45%	100.00%	-
P/EPS	82.96	37.96	28.12	43.65	44.08	23.72	43.57	11.32%
YoY %	118.55%	34.99%	-35.58%	-0.98%	85.83%	-45.56%	-	-
Horiz. %	190.41%	87.12%	64.54%	100.18%	101.17%	54.44%	100.00%	-
EY	1.21	2.63	3.56	2.29	2.27	4.22	2.30	-10.14%
YoY %	-53.99%	-26.12%	55.46%	0.88%	-46.21%	83.48%	-	-
Horiz. %	52.61%	114.35%	154.78%	99.57%	98.70%	183.48%	100.00%	-
DY	0.47	0.67	0.71	0.24	0.34	0.40	6.77	-35.87%
YoY %	-29.85%	-5.63%	195.83%	-29.41%	-15.00%	-94.09%	-	-
Horiz. %	6.94%	9.90%	10.49%	3.55%	5.02%	5.91%	100.00%	-
P/NAPS	1.84	1.85	1.93	2.20	1.91	2.04	2.10	-2.17%
YoY %	-0.54%	-4.15%	-12.27%	15.18%	-6.37%	-2.86%	-	-
Horiz. %	87.62%	88.10%	91.90%	104.76%	90.95%	97.14%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	29/11/18	22/11/17	23/11/16	25/11/15	20/11/14	27/11/13	-
Price	10.60	9.65	10.48	10.52	10.24	10.46	10.78	-
P/RPS	4.40	4.09	4.93	6.43	6.25	5.63	6.28	-5.75%
YoY %	7.58%	-17.04%	-23.33%	2.88%	11.01%	-10.35%	-	-
Horiz. %	70.06%	65.13%	78.50%	102.39%	99.52%	89.65%	100.00%	-
P/EPS	88.73	38.60	28.61	41.75	45.55	24.98	49.97	10.03%
YoY %	129.87%	34.92%	-31.47%	-8.34%	82.35%	-50.01%	-	-
Horiz. %	177.57%	77.25%	57.25%	83.55%	91.15%	49.99%	100.00%	-
EY	1.13	2.59	3.49	2.40	2.20	4.00	2.00	-9.07%
YoY %	-56.37%	-25.79%	45.42%	9.09%	-45.00%	100.00%	-	-
Horiz. %	56.50%	129.50%	174.50%	120.00%	110.00%	200.00%	100.00%	-
DY	0.44	0.66	0.70	0.25	0.33	0.38	5.91	-35.12%
YoY %	-33.33%	-5.71%	180.00%	-24.24%	-13.16%	-93.57%	-	-
Horiz. %	7.45%	11.17%	11.84%	4.23%	5.58%	6.43%	100.00%	-
P/NAPS	1.96	1.88	1.97	2.10	1.97	2.15	2.41	-3.38%
YoY %	4.26%	-4.57%	-6.19%	6.60%	-8.37%	-10.79%	-	-
Horiz. %	81.33%	78.01%	81.74%	87.14%	81.74%	89.21%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 09:30:00

EMA 5

30 Mins

BUY

2024-05-20 09:30:00

ADX

30 Mins

BUY

2024-05-20 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

461,044,200

HSI-CV8

0.165

0.00

189,839,700

HSI-HUZ

0.16

-0.02

147,816,000

INGENIEU-WB

0.015

-0.005

125,472,200

AHB

0.17

+0.01

57,826,300

ASB

0.13

+0.005

55,193,300

JAKS

0.135

+0.01

54,410,500

MBSB

0.93

+0.04

53,100,300

ICONIC-WA

0.035

0.00

49,661,300

TOPGLOV

1.20

0.00

45,714,500

More active Stocks

MPI

38.20

+1.60

279,100

ARKA

2.33

+0.31

229,600

HLIND

11.38

+0.30

25,200

GAMUDA

5.85

+0.27

5,551,000

TENAGA

12.80

+0.20

2,290,000

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

PANAMY

19.66

+0.18

68,300

PMETAL

5.37

+0.17

1,593,300

MSC

3.43

+0.15

1,013,800

More gainer Stocks

HEIM

25.22

-0.38

16,200

ALLIANZ

23.04

-0.34

3,500

DLADY

32.80

-0.20

2,700

UTDPLT

25.72

-0.12

112,600

GESHEN

4.00

-0.12

72,500

KUAISHO-C17

0.08

-0.12

58,800

AJI

15.82

-0.12

23,300

PARAGON

3.30

-0.10

101,300

IDEAL

3.40

-0.10

3,000

ARMADA-C91

0.065

-0.085

50,700

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