[GENP] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	1,384,009	1,233,417	1,336,481	988,583	755,567	1,036,003	906,415	7.30%
YoY %	12.21%	-7.71%	35.19%	30.84%	-27.07%	14.30%	-	-
Horiz. %	152.69%	136.08%	147.45%	109.07%	83.36%	114.30%	100.00%	-
PBT	300,325	403,838	601,342	439,739	301,934	482,886	451,158	-6.55%
YoY %	-25.63%	-32.84%	36.75%	45.64%	-37.47%	7.03%	-	-
Horiz. %	66.57%	89.51%	133.29%	97.47%	66.92%	107.03%	100.00%	-
Tax	-80,462	-81,965	-158,664	-115,532	-63,964	-105,659	-103,102	-4.04%
YoY %	1.83%	48.34%	-37.33%	-80.62%	39.46%	-2.48%	-	-
Horiz. %	78.04%	79.50%	153.89%	112.06%	62.04%	102.48%	100.00%	-
NP	219,863	321,873	442,678	324,207	237,970	377,227	348,056	-7.36%
YoY %	-31.69%	-27.29%	36.54%	36.24%	-36.92%	8.38%	-	-
Horiz. %	63.17%	92.48%	127.19%	93.15%	68.37%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	227,797	327,063	442,031	324,210	235,661	373,252	344,064	-6.63%
YoY %	-30.35%	-26.01%	36.34%	37.57%	-36.86%	8.48%	-	-
Horiz. %	66.21%	95.06%	128.47%	94.23%	68.49%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	20.30%	26.38%	26.27%	21.18%	21.88%	22.85%	-
YoY %	31.97%	-23.05%	0.42%	24.03%	-3.20%	-4.25%	-	-
Horiz. %	117.24%	88.84%	115.45%	114.97%	92.69%	95.75%	100.00%	-
Total Cost	1,164,146	911,544	893,803	664,376	517,597	658,776	558,359	13.01%
YoY %	27.71%	1.98%	34.53%	28.36%	-21.43%	17.98%	-	-
Horiz. %	208.49%	163.25%	160.08%	118.99%	92.70%	117.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,429,854	3,422,399	3,232,707	2,866,028	2,544,411	2,344,642	2,054,450	8.90%
YoY %	0.22%	5.87%	12.79%	12.64%	8.52%	14.13%	-	-
Horiz. %	166.95%	166.58%	157.35%	139.50%	123.85%	114.13%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	362,335	94,855	123,313	94,776	68,153	75,633	105,356	22.83%
YoY %	281.99%	-23.08%	30.11%	39.06%	-9.89%	-28.21%	-	-
Horiz. %	343.91%	90.03%	117.04%	89.96%	64.69%	71.79%	100.00%	-
Div Payout %	159.06%	29.00%	27.90%	29.23%	28.92%	20.26%	30.62%	-
YoY %	448.48%	3.94%	-4.55%	1.07%	42.74%	-33.83%	-	-
Horiz. %	519.46%	94.71%	91.12%	95.46%	94.45%	66.17%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	3,429,854	3,422,399	3,232,707	2,866,028	2,544,411	2,344,642	2,054,450	8.90%
YoY %	0.22%	5.87%	12.79%	12.64%	8.52%	14.13%	-	-
Horiz. %	166.95%	166.58%	157.35%	139.50%	123.85%	114.13%	100.00%	-
NOSH	758,817	758,846	758,851	758,208	757,265	756,336	752,545	0.13%
YoY %	-0.00%	-0.00%	0.08%	0.12%	0.12%	0.50%	-	-
Horiz. %	100.83%	100.84%	100.84%	100.75%	100.63%	100.50%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	15.89%	26.10%	33.12%	32.80%	31.50%	36.41%	38.40%	-
YoY %	-39.12%	-21.20%	0.98%	4.13%	-13.49%	-5.18%	-	-
Horiz. %	41.38%	67.97%	86.25%	85.42%	82.03%	94.82%	100.00%	-
ROE	6.64%	9.56%	13.67%	11.31%	9.26%	15.92%	16.75%	-
YoY %	-30.54%	-30.07%	20.87%	22.14%	-41.83%	-4.96%	-	-
Horiz. %	39.64%	57.07%	81.61%	67.52%	55.28%	95.04%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	182.39	162.54	176.12	130.38	99.78	136.98	120.45	7.15%
YoY %	12.21%	-7.71%	35.08%	30.67%	-27.16%	13.72%	-	-
Horiz. %	151.42%	134.94%	146.22%	108.24%	82.84%	113.72%	100.00%	-
EPS	30.02	43.10	58.25	42.76	31.12	49.35	45.72	-6.76%
YoY %	-30.35%	-26.01%	36.23%	37.40%	-36.94%	7.94%	-	-
Horiz. %	65.66%	94.27%	127.41%	93.53%	68.07%	107.94%	100.00%	-
DPS	47.75	12.50	16.25	12.50	9.00	10.00	14.00	22.66%
YoY %	282.00%	-23.08%	30.00%	38.89%	-10.00%	-28.57%	-	-
Horiz. %	341.07%	89.29%	116.07%	89.29%	64.29%	71.43%	100.00%	-
NAPS	4.52	4.51	4.26	3.78	3.36	3.10	2.73	8.75%
YoY %	0.22%	5.87%	12.70%	12.50%	8.39%	13.55%	-	-
Horiz. %	165.57%	165.20%	156.04%	138.46%	123.08%	113.55%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 758,988
RPS	154.23	137.45	148.94	110.17	84.20	115.45	101.01	7.30%
YoY %	12.21%	-7.71%	35.19%	30.84%	-27.07%	14.30%	-	-
Horiz. %	152.69%	136.08%	147.45%	109.07%	83.36%	114.30%	100.00%	-
EPS	25.39	36.45	49.26	36.13	26.26	41.59	38.34	-6.63%
YoY %	-30.34%	-26.00%	36.34%	37.59%	-36.86%	8.48%	-	-
Horiz. %	66.22%	95.07%	128.48%	94.24%	68.49%	108.48%	100.00%	-
DPS	40.38	10.57	13.74	10.56	7.59	8.43	11.74	22.83%
YoY %	282.02%	-23.07%	30.11%	39.13%	-9.96%	-28.19%	-	-
Horiz. %	343.95%	90.03%	117.04%	89.95%	64.65%	71.81%	100.00%	-
NAPS	3.8222	3.8139	3.6025	3.1939	2.8354	2.6128	2.2894	8.90%
YoY %	0.22%	5.87%	12.79%	12.64%	8.52%	14.13%	-	-
Horiz. %	166.95%	166.59%	157.36%	139.51%	123.85%	114.13%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	11.04	9.00	8.60	8.80	6.24	3.54	8.65	-
P/RPS	6.05	5.54	4.88	6.75	6.25	2.58	7.18	-2.81%
YoY %	9.21%	13.52%	-27.70%	8.00%	142.25%	-64.07%	-	-
Horiz. %	84.26%	77.16%	67.97%	94.01%	87.05%	35.93%	100.00%	-
P/EPS	36.78	20.88	14.76	20.58	20.05	7.17	18.92	11.70%
YoY %	76.15%	41.46%	-28.28%	2.64%	179.64%	-62.10%	-	-
Horiz. %	194.40%	110.36%	78.01%	108.77%	105.97%	37.90%	100.00%	-
EY	2.72	4.79	6.77	4.86	4.99	13.94	5.29	-10.48%
YoY %	-43.22%	-29.25%	39.30%	-2.61%	-64.20%	163.52%	-	-
Horiz. %	51.42%	90.55%	127.98%	91.87%	94.33%	263.52%	100.00%	-
DY	4.33	1.39	1.89	1.42	1.44	2.82	1.62	17.78%
YoY %	211.51%	-26.46%	33.10%	-1.39%	-48.94%	74.07%	-	-
Horiz. %	267.28%	85.80%	116.67%	87.65%	88.89%	174.07%	100.00%	-
P/NAPS	2.44	2.00	2.02	2.33	1.86	1.14	3.17	-4.26%
YoY %	22.00%	-0.99%	-13.30%	25.27%	63.16%	-64.04%	-	-
Horiz. %	76.97%	63.09%	63.72%	73.50%	58.68%	35.96%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	27/02/13	27/02/12	22/02/11	24/02/10	24/02/09	28/02/08	-
Price	10.50	8.47	9.25	7.97	6.18	4.10	8.75	-
P/RPS	5.76	5.21	5.25	6.11	6.19	2.99	7.26	-3.78%
YoY %	10.56%	-0.76%	-14.08%	-1.29%	107.02%	-58.82%	-	-
Horiz. %	79.34%	71.76%	72.31%	84.16%	85.26%	41.18%	100.00%	-
P/EPS	34.98	19.65	15.88	18.64	19.86	8.31	19.14	10.56%
YoY %	78.02%	23.74%	-14.81%	-6.14%	138.99%	-56.58%	-	-
Horiz. %	182.76%	102.66%	82.97%	97.39%	103.76%	43.42%	100.00%	-
EY	2.86	5.09	6.30	5.37	5.04	12.04	5.23	-9.56%
YoY %	-43.81%	-19.21%	17.32%	6.55%	-58.14%	130.21%	-	-
Horiz. %	54.68%	97.32%	120.46%	102.68%	96.37%	230.21%	100.00%	-
DY	4.55	1.48	1.76	1.57	1.46	2.44	1.60	19.00%
YoY %	207.43%	-15.91%	12.10%	7.53%	-40.16%	52.50%	-	-
Horiz. %	284.37%	92.50%	110.00%	98.12%	91.25%	152.50%	100.00%	-
P/NAPS	2.32	1.88	2.17	2.11	1.84	1.32	3.21	-5.26%
YoY %	23.40%	-13.36%	2.84%	14.67%	39.39%	-58.88%	-	-
Horiz. %	72.27%	58.57%	67.60%	65.73%	57.32%	41.12%	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