[GENP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	2,345,221	2,163,746	1,894,081	1,701,110	1,288,886	1,267,369	1,418,569	8.73%
YoY %	8.39%	14.24%	11.34%	31.98%	1.70%	-10.66%	-	-
Horiz. %	165.32%	152.53%	133.52%	119.92%	90.86%	89.34%	100.00%	-
PBT	260,318	139,161	257,196	425,306	253,612	236,256	456,541	-8.93%
YoY %	87.06%	-45.89%	-39.53%	67.70%	7.35%	-48.25%	-	-
Horiz. %	57.02%	30.48%	56.34%	93.16%	55.55%	51.75%	100.00%	-
Tax	-57,074	-41,226	-74,941	-114,806	-72,600	-69,424	-130,300	-12.84%
YoY %	-38.44%	44.99%	34.72%	-58.13%	-4.57%	46.72%	-	-
Horiz. %	43.80%	31.64%	57.51%	88.11%	55.72%	53.28%	100.00%	-
NP	203,244	97,934	182,254	310,500	181,012	166,832	326,241	-7.57%
YoY %	107.53%	-46.27%	-41.30%	71.54%	8.50%	-48.86%	-	-
Horiz. %	62.30%	30.02%	55.86%	95.18%	55.48%	51.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233,752	107,181	200,838	293,350	198,620	173,800	319,425	-5.06%
YoY %	118.09%	-46.63%	-31.54%	47.69%	14.28%	-45.59%	-	-
Horiz. %	73.18%	33.55%	62.87%	91.84%	62.18%	54.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	29.62%	29.14%	26.99%	28.63%	29.39%	28.54%	-
YoY %	-26.00%	1.65%	7.97%	-5.73%	-2.59%	2.98%	-	-
Horiz. %	76.80%	103.78%	102.10%	94.57%	100.32%	102.98%	100.00%	-
Total Cost	2,141,977	2,065,812	1,711,826	1,390,610	1,107,874	1,100,537	1,092,328	11.86%
YoY %	3.69%	20.68%	23.10%	25.52%	0.67%	0.75%	-	-
Horiz. %	196.09%	189.12%	156.71%	127.31%	101.42%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,764,121	4,844,869	4,120,693	4,268,908	3,940,908	4,012,553	3,715,608	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.79%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	71,775	41,869	50,872	58,734	21,018	25,771	30,518	15.30%
YoY %	71.43%	-17.70%	-13.39%	179.45%	-18.44%	-15.55%	-	-
Horiz. %	235.19%	137.19%	166.70%	192.46%	68.87%	84.45%	100.00%	-
Div Payout %	30.71%	39.06%	25.33%	20.02%	10.58%	14.83%	9.55%	-
YoY %	-21.38%	54.20%	26.52%	89.22%	-28.66%	55.29%	-	-
Horiz. %	321.57%	409.01%	265.24%	209.63%	110.79%	155.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	4,764,121	4,844,869	4,120,693	4,268,908	3,940,908	4,012,553	3,715,608	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.79%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-
NOSH	897,358	897,358	805,037	800,920	788,181	773,131	762,958	2.73%
YoY %	0.00%	11.47%	0.51%	1.62%	1.95%	1.33%	-	-
Horiz. %	117.62%	117.62%	105.52%	104.98%	103.31%	101.33%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	8.67%	4.53%	9.62%	18.25%	14.04%	13.16%	23.00%	-
YoY %	91.39%	-52.91%	-47.29%	29.99%	6.69%	-42.78%	-	-
Horiz. %	37.70%	19.70%	41.83%	79.35%	61.04%	57.22%	100.00%	-
ROE	4.91%	2.21%	4.87%	6.87%	5.04%	4.33%	8.60%	-
YoY %	122.17%	-54.62%	-29.11%	36.31%	16.40%	-49.65%	-	-
Horiz. %	57.09%	25.70%	56.63%	79.88%	58.60%	50.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	261.39	241.17	235.80	212.39	163.53	163.93	185.93	5.83%
YoY %	8.38%	2.28%	11.02%	29.88%	-0.24%	-11.83%	-	-
Horiz. %	140.59%	129.71%	126.82%	114.23%	87.95%	88.17%	100.00%	-
EPS	26.05	12.75	24.97	36.63	25.20	22.48	41.87	-7.59%
YoY %	104.31%	-48.94%	-31.83%	45.36%	12.10%	-46.31%	-	-
Horiz. %	62.22%	30.45%	59.64%	87.49%	60.19%	53.69%	100.00%	-
DPS	8.00	4.67	6.33	7.33	2.67	3.33	4.00	12.23%
YoY %	71.31%	-26.22%	-13.64%	174.53%	-19.82%	-16.75%	-	-
Horiz. %	200.00%	116.75%	158.25%	183.25%	66.75%	83.25%	100.00%	-
NAPS	5.31	5.40	5.13	5.33	5.00	5.19	4.87	1.45%
YoY %	-1.67%	5.26%	-3.75%	6.60%	-3.66%	6.57%	-	-
Horiz. %	109.03%	110.88%	105.34%	109.45%	102.67%	106.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 793,620
RPS	261.49	241.25	211.19	189.67	143.71	141.31	158.17	8.73%
YoY %	8.39%	14.23%	11.35%	31.98%	1.70%	-10.66%	-	-
Horiz. %	165.32%	152.53%	133.52%	119.92%	90.86%	89.34%	100.00%	-
EPS	26.06	11.95	22.39	32.71	22.15	19.38	35.62	-5.07%
YoY %	118.08%	-46.63%	-31.55%	47.67%	14.29%	-45.59%	-	-
Horiz. %	73.16%	33.55%	62.86%	91.83%	62.18%	54.41%	100.00%	-
DPS	8.00	4.67	5.67	6.55	2.34	2.87	3.40	15.31%
YoY %	71.31%	-17.64%	-13.44%	179.91%	-18.47%	-15.59%	-	-
Horiz. %	235.29%	137.35%	166.76%	192.65%	68.82%	84.41%	100.00%	-
NAPS	5.3119	5.4019	4.5945	4.7597	4.394	4.4739	4.1428	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.79%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	9.90	9.91	9.49	10.30	11.00	9.91	9.93	-
P/RPS	3.79	4.11	4.02	4.85	6.73	6.05	5.34	-5.54%
YoY %	-7.79%	2.24%	-17.11%	-27.93%	11.24%	13.30%	-	-
Horiz. %	70.97%	76.97%	75.28%	90.82%	126.03%	113.30%	100.00%	-
P/EPS	38.00	82.96	37.96	28.12	43.65	44.08	23.72	8.16%
YoY %	-54.19%	118.55%	34.99%	-35.58%	-0.98%	85.83%	-	-
Horiz. %	160.20%	349.75%	160.03%	118.55%	184.02%	185.83%	100.00%	-
EY	2.63	1.21	2.63	3.56	2.29	2.27	4.22	-7.57%
YoY %	117.36%	-53.99%	-26.12%	55.46%	0.88%	-46.21%	-	-
Horiz. %	62.32%	28.67%	62.32%	84.36%	54.27%	53.79%	100.00%	-
DY	0.81	0.47	0.67	0.71	0.24	0.34	0.40	12.46%
YoY %	72.34%	-29.85%	-5.63%	195.83%	-29.41%	-15.00%	-	-
Horiz. %	202.50%	117.50%	167.50%	177.50%	60.00%	85.00%	100.00%	-
P/NAPS	1.86	1.84	1.85	1.93	2.20	1.91	2.04	-1.52%
YoY %	1.09%	-0.54%	-4.15%	-12.27%	15.18%	-6.37%	-	-
Horiz. %	91.18%	90.20%	90.69%	94.61%	107.84%	93.63%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	27/11/19	29/11/18	22/11/17	23/11/16	25/11/15	20/11/14	-
Price	9.80	10.60	9.65	10.48	10.52	10.24	10.46	-
P/RPS	3.75	4.40	4.09	4.93	6.43	6.25	5.63	-6.54%
YoY %	-14.77%	7.58%	-17.04%	-23.33%	2.88%	11.01%	-	-
Horiz. %	66.61%	78.15%	72.65%	87.57%	114.21%	111.01%	100.00%	-
P/EPS	37.61	88.73	38.60	28.61	41.75	45.55	24.98	7.05%
YoY %	-57.61%	129.87%	34.92%	-31.47%	-8.34%	82.35%	-	-
Horiz. %	150.56%	355.20%	154.52%	114.53%	167.13%	182.35%	100.00%	-
EY	2.66	1.13	2.59	3.49	2.40	2.20	4.00	-6.56%
YoY %	135.40%	-56.37%	-25.79%	45.42%	9.09%	-45.00%	-	-
Horiz. %	66.50%	28.25%	64.75%	87.25%	60.00%	55.00%	100.00%	-
DY	0.82	0.44	0.66	0.70	0.25	0.33	0.38	13.66%
YoY %	86.36%	-33.33%	-5.71%	180.00%	-24.24%	-13.16%	-	-
Horiz. %	215.79%	115.79%	173.68%	184.21%	65.79%	86.84%	100.00%	-
P/NAPS	1.85	1.96	1.88	1.97	2.10	1.97	2.15	-2.47%
YoY %	-5.61%	4.26%	-4.57%	-6.19%	6.60%	-8.37%	-	-
Horiz. %	86.05%	91.16%	87.44%	91.63%	97.67%	91.63%	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