[GENP] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	2,498,168	2,266,402	1,902,899	1,804,250	1,480,079	1,374,931	1,642,939	7.22%
YoY %	10.23%	19.10%	5.47%	21.90%	7.65%	-16.31%	-	-
Horiz. %	152.05%	137.95%	115.82%	109.82%	90.09%	83.69%	100.00%	-
PBT	323,209	185,465	207,736	461,127	448,771	247,429	519,786	-7.60%
YoY %	74.27%	-10.72%	-54.95%	2.75%	81.37%	-52.40%	-	-
Horiz. %	62.18%	35.68%	39.97%	88.71%	86.34%	47.60%	100.00%	-
Tax	-71,980	-55,046	-60,783	-116,339	-121,280	-70,834	-136,009	-10.05%
YoY %	-30.76%	9.44%	47.75%	4.07%	-71.22%	47.92%	-	-
Horiz. %	52.92%	40.47%	44.69%	85.54%	89.17%	52.08%	100.00%	-
NP	251,229	130,419	146,953	344,788	327,491	176,595	383,777	-6.81%
YoY %	92.63%	-11.25%	-57.38%	5.28%	85.45%	-53.98%	-	-
Horiz. %	65.46%	33.98%	38.29%	89.84%	85.33%	46.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,356	142,074	164,898	337,710	338,213	189,749	377,245	-6.35%
YoY %	79.03%	-13.84%	-51.17%	-0.15%	78.24%	-49.70%	-	-
Horiz. %	67.42%	37.66%	43.71%	89.52%	89.65%	50.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.27%	29.68%	29.26%	25.23%	27.02%	28.63%	26.17%	-
YoY %	-24.97%	1.44%	15.97%	-6.62%	-5.62%	9.40%	-	-
Horiz. %	85.10%	113.41%	111.81%	96.41%	103.25%	109.40%	100.00%	-
Total Cost	2,246,939	2,135,983	1,755,946	1,459,462	1,152,588	1,198,336	1,259,162	10.12%
YoY %	5.19%	21.64%	20.31%	26.62%	-3.82%	-4.83%	-	-
Horiz. %	178.45%	169.64%	139.45%	115.91%	91.54%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,916,645	4,871,784	4,114,892	4,287,016	4,256,038	4,176,182	3,869,571	4.06%
YoY %	0.92%	18.39%	-4.02%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	188,411	116,635	104,479	206,411	165,819	42,614	76,473	16.20%
YoY %	61.54%	11.63%	-49.38%	24.48%	289.12%	-44.28%	-	-
Horiz. %	246.38%	152.52%	136.62%	269.91%	216.83%	55.72%	100.00%	-
Div Payout %	74.07%	82.10%	63.36%	61.12%	49.03%	22.46%	20.27%	-
YoY %	-9.78%	29.58%	3.66%	24.66%	118.30%	10.80%	-	-
Horiz. %	365.42%	405.03%	312.58%	301.53%	241.88%	110.80%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	4,916,645	4,871,784	4,114,892	4,287,016	4,256,038	4,176,182	3,869,571	4.06%
YoY %	0.92%	18.39%	-4.02%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-
NOSH	897,358	897,358	805,649	803,399	789,617	774,801	764,737	2.69%
YoY %	0.00%	11.38%	0.28%	1.75%	1.91%	1.32%	-	-
Horiz. %	117.34%	117.34%	105.35%	105.06%	103.25%	101.32%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.06%	5.75%	7.72%	19.11%	22.13%	12.84%	23.36%	-
YoY %	74.96%	-25.52%	-59.60%	-13.65%	72.35%	-45.03%	-	-
Horiz. %	43.07%	24.61%	33.05%	81.81%	94.73%	54.97%	100.00%	-
ROE	5.17%	2.92%	4.01%	7.88%	7.95%	4.54%	9.75%	-
YoY %	77.05%	-27.18%	-49.11%	-0.88%	75.11%	-53.44%	-	-
Horiz. %	53.03%	29.95%	41.13%	80.82%	81.54%	46.56%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	278.44	252.61	236.77	227.27	187.44	177.46	214.84	4.41%
YoY %	10.23%	6.69%	4.18%	21.25%	5.62%	-17.40%	-	-
Horiz. %	129.60%	117.58%	110.21%	105.79%	87.25%	82.60%	100.00%	-
EPS	28.35	16.62	20.50	42.13	42.84	24.49	49.33	-8.81%
YoY %	70.58%	-18.93%	-51.34%	-1.66%	74.93%	-50.35%	-	-
Horiz. %	57.47%	33.69%	41.56%	85.40%	86.84%	49.65%	100.00%	-
DPS	21.00	13.00	13.00	26.00	21.00	5.50	10.00	13.14%
YoY %	61.54%	0.00%	-50.00%	23.81%	281.82%	-45.00%	-	-
Horiz. %	210.00%	130.00%	130.00%	260.00%	210.00%	55.00%	100.00%	-
NAPS	5.48	5.43	5.12	5.40	5.39	5.39	5.06	1.33%
YoY %	0.92%	6.05%	-5.19%	0.19%	0.00%	6.52%	-	-
Horiz. %	108.30%	107.31%	101.19%	106.72%	106.52%	106.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 803,399
RPS	278.39	252.56	212.06	201.06	164.94	153.22	183.09	7.22%
YoY %	10.23%	19.10%	5.47%	21.90%	7.65%	-16.31%	-	-
Horiz. %	152.05%	137.94%	115.82%	109.81%	90.09%	83.69%	100.00%	-
EPS	28.34	15.83	18.38	37.63	37.69	21.15	42.04	-6.35%
YoY %	79.03%	-13.87%	-51.16%	-0.16%	78.20%	-49.69%	-	-
Horiz. %	67.41%	37.65%	43.72%	89.51%	89.65%	50.31%	100.00%	-
DPS	21.00	13.00	11.64	23.00	18.48	4.75	8.52	16.20%
YoY %	61.54%	11.68%	-49.39%	24.46%	289.05%	-44.25%	-	-
Horiz. %	246.48%	152.58%	136.62%	269.95%	216.90%	55.75%	100.00%	-
NAPS	5.479	5.429	4.5856	4.7774	4.7429	4.6539	4.3122	4.06%
YoY %	0.92%	18.39%	-4.01%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	9.85	10.58	9.86	10.50	10.80	10.60	10.00	-
P/RPS	3.54	4.19	4.16	4.62	5.76	5.97	4.65	-4.43%
YoY %	-15.51%	0.72%	-9.96%	-19.79%	-3.52%	28.39%	-	-
Horiz. %	76.13%	90.11%	89.46%	99.35%	123.87%	128.39%	100.00%	-
P/EPS	34.74	66.81	48.06	24.68	25.21	43.28	20.27	9.38%
YoY %	-48.00%	39.01%	94.73%	-2.10%	-41.75%	113.52%	-	-
Horiz. %	171.39%	329.60%	237.10%	121.76%	124.37%	213.52%	100.00%	-
EY	2.88	1.50	2.08	4.05	3.97	2.31	4.93	-8.56%
YoY %	92.00%	-27.88%	-48.64%	2.02%	71.86%	-53.14%	-	-
Horiz. %	58.42%	30.43%	42.19%	82.15%	80.53%	46.86%	100.00%	-
DY	2.13	1.23	1.32	2.48	1.94	0.52	1.00	13.41%
YoY %	73.17%	-6.82%	-46.77%	27.84%	273.08%	-48.00%	-	-
Horiz. %	213.00%	123.00%	132.00%	248.00%	194.00%	52.00%	100.00%	-
P/NAPS	1.80	1.95	1.93	1.94	2.00	1.97	1.98	-1.57%
YoY %	-7.69%	1.04%	-0.52%	-3.00%	1.52%	-0.51%	-	-
Horiz. %	90.91%	98.48%	97.47%	97.98%	101.01%	99.49%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	26/02/20	26/02/19	26/02/18	22/02/17	22/02/16	25/02/15	-
Price	9.30	10.00	10.62	9.80	11.08	11.00	10.22	-
P/RPS	3.34	3.96	4.49	4.31	5.91	6.20	4.76	-5.72%
YoY %	-15.66%	-11.80%	4.18%	-27.07%	-4.68%	30.25%	-	-
Horiz. %	70.17%	83.19%	94.33%	90.55%	124.16%	130.25%	100.00%	-
P/EPS	32.80	63.15	51.76	23.04	25.87	44.92	20.72	7.94%
YoY %	-48.06%	22.01%	124.65%	-10.94%	-42.41%	116.80%	-	-
Horiz. %	158.30%	304.78%	249.81%	111.20%	124.86%	216.80%	100.00%	-
EY	3.05	1.58	1.93	4.34	3.87	2.23	4.83	-7.36%
YoY %	93.04%	-18.13%	-55.53%	12.14%	73.54%	-53.83%	-	-
Horiz. %	63.15%	32.71%	39.96%	89.86%	80.12%	46.17%	100.00%	-
DY	2.26	1.30	1.22	2.65	1.90	0.50	0.98	14.92%
YoY %	73.85%	6.56%	-53.96%	39.47%	280.00%	-48.98%	-	-
Horiz. %	230.61%	132.65%	124.49%	270.41%	193.88%	51.02%	100.00%	-
P/NAPS	1.70	1.84	2.07	1.81	2.06	2.04	2.02	-2.83%
YoY %	-7.61%	-11.11%	14.36%	-12.14%	0.98%	0.99%	-	-
Horiz. %	84.16%	91.09%	102.48%	89.60%	101.98%	100.99%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 11:35:00

ADX

5 Mins

SELL

2024-05-09 11:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-09 11:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-09 10:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-09 10:15:00

TURTLE SYSTEM 55

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

MYEG

MY E.G. SERVICES BHD

456

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

PBBANK

PUBLIC BANK BHD

253

CAPITALA

CAPITAL A BERHAD

237

MAYBANK

MALAYAN BANKING BHD

211

TOPGLOV

TOP GLOVE CORPORATION BHD

210

Daily Stocks

0.10

-0.015

485,642,300

ICONIC-WA

0.05

0.00

106,492,900

HSI-CXG

0.165

+0.03

94,607,600

MYEG

0.985

0.00

89,870,000

MUIIND

0.06

+0.005

76,517,300

PMHLDG

0.265

+0.045

59,876,800

HSI-HS2

0.10

-0.035

51,197,800

HSI-HUT

0.195

-0.035

44,956,900

SENDAI

0.565

-0.005

35,584,500

ICONIC

0.125

+0.005

34,083,200

More active Stocks

VSTECS

3.37

+0.61

6,998,500

UTDPLT

25.90

+0.50

103,100

AJI

19.34

+0.24

191,200

ALLIANZ

21.66

+0.16

9,700

SIGN

1.47

+0.14

4,994,000

GENP

6.24

+0.14

512,200

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,465,800

PIE

5.95

+0.12

790,300

ATECH

3.00

+0.11

339,200

More gainer Stocks

MPI

31.00

-0.20

34,800

PPB

15.78

-0.20

26,000

KLK

23.02

-0.18

107,400

NHFATT

3.92

-0.14

70,000

MNRB

2.20

-0.12

6,077,400

KUAISHO-C17

0.08

-0.12

58,800

PETDAG

21.68

-0.12

57,400

CARLSBG

19.32

-0.12

44,400

APOLLO

6.96

-0.12

4,200

INARI

3.11

-0.11

7,668,000

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