[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	261.35	241.12	211.07	189.57	143.63	141.23	158.08	8.73%
YoY %	8.39%	14.24%	11.34%	31.98%	1.70%	-10.66%	-	-
Horiz. %	165.33%	152.53%	133.52%	119.92%	90.86%	89.34%	100.00%	-
EPS	26.05	11.94	22.38	32.69	22.13	19.37	35.60	-5.06%
YoY %	118.17%	-46.65%	-31.54%	47.72%	14.25%	-45.59%	-	-
Horiz. %	73.17%	33.54%	62.87%	91.83%	62.16%	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	5.3091	5.399	4.592	4.7572	4.3917	4.4715	4.1406	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.78%	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

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 12:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 12:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:55:00

TURTLE SYSTEM 20

5 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

347

HLIND

HONG LEONG INDUSTRIES BHD

327

PTRANS

PERAK TRANSIT BERHAD

322

MBSB

MALAYSIA BUILDING SOCIETY BHD

265

TOPGLOV

TOP GLOVE CORPORATION BHD

250

YTLPOWR

YTL POWER INTERNATIONAL BHD

220

PBBANK

PUBLIC BANK BHD

169

GENTING

GENTING BHD

169

DNEX

DAGANG NEXCHANGE BERHAD

166

Daily Stocks

INGENIEU

0.09

-0.005

475,092,000

HSI-HUZ

0.165

-0.015

210,577,200

HSI-CV8

0.165

0.00

190,469,800

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

126,259,900

HSI-CXG

0.26

+0.005

87,717,400

EDUSPEC-OR

0.005

0.00

75,002,700

ICONIC-WA

0.03

-0.005

61,032,600

AHB

0.17

+0.01

60,209,100

TOPGLOV

1.21

+0.01

59,294,100

More active Stocks

MPI

39.68

+3.08

601,200

ARKA

2.35

+0.33

260,800

HLIND

11.40

+0.32

52,900

NESTLE

129.80

+0.30

25,000

PETDAG

21.18

+0.28

73,000

GAMUDA

5.85

+0.27

9,146,800

PPB

15.34

+0.22

399,700

HLCAP

4.80

+0.20

444,900

GCB-C5

1.01

+0.195

50,000

MSC

3.45

+0.17

1,789,700

More gainer Stocks

ALLIANZ

23.02

-0.36

16,300

HEIM

25.26

-0.34

37,100

DLADY

32.74

-0.26

6,400

ORIENT

6.97

-0.18

1,220,900

F&N

33.20

-0.16

51,500

UTDPLT

25.70

-0.14

157,400

IDEAL

3.36

-0.14

6,000

PIE

5.69

-0.13

1,020,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

123,300

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