[GENM] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	10,868,728	9,516,036	7,793,850	2,882,436	4,141,556	10,674,164	9,643,248	2.01%
YoY %	14.21%	22.10%	170.39%	-30.40%	-61.20%	10.69%	-	-
Horiz. %	112.71%	98.68%	80.82%	29.89%	42.95%	110.69%	100.00%	-
PBT	638,134	273,318	-130,904	-1,861,422	-2,982,280	1,517,752	1,725,282	-15.26%
YoY %	133.48%	308.79%	92.97%	37.58%	-296.49%	-12.03%	-	-
Horiz. %	36.99%	15.84%	-7.59%	-107.89%	-172.86%	87.97%	100.00%	-
Tax	-439,342	-303,588	-249,374	125,360	228,092	-205,228	-284,618	7.49%
YoY %	-44.72%	-21.74%	-298.93%	-45.04%	211.14%	27.89%	-	-
Horiz. %	154.36%	106.67%	87.62%	-44.05%	-80.14%	72.11%	100.00%	-
NP	198,792	-30,270	-380,278	-1,736,062	-2,754,188	1,312,524	1,440,664	-28.09%
YoY %	756.73%	92.04%	78.10%	36.97%	-309.84%	-8.89%	-	-
Horiz. %	13.80%	-2.10%	-26.40%	-120.50%	-191.17%	91.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,040	39,488	-274,758	-1,663,408	-2,636,756	1,369,542	1,507,886	-24.44%
YoY %	609.18%	114.37%	83.48%	36.91%	-292.53%	-9.17%	-	-
Horiz. %	18.57%	2.62%	-18.22%	-110.31%	-174.86%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.85%	111.08%	-	-	-	13.52%	16.50%	-
YoY %	-38.02%	0.00%	-	-	-	-18.06%	-	-
Horiz. %	417.27%	673.21%	-	-	-	81.94%	100.00%	-
Total Cost	10,669,936	9,546,306	8,174,128	4,618,498	6,895,744	9,361,640	8,202,584	4.47%
YoY %	11.77%	16.79%	76.99%	-33.02%	-26.34%	14.13%	-	-
Horiz. %	130.08%	116.38%	99.65%	56.31%	84.07%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,754,858	12,922,451	13,199,931	13,906,857	16,507,449	18,055,071	19,069,225	-6.47%
YoY %	-1.30%	-2.10%	-5.08%	-15.75%	-8.57%	-5.32%	-	-
Horiz. %	66.89%	67.77%	69.22%	72.93%	86.57%	94.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	680,259	680,129	679,824	-	678,388	679,187	679,022	0.03%
YoY %	0.02%	0.04%	0.00%	-	-0.12%	0.02%	-	-
Horiz. %	100.18%	100.16%	100.12%	-	99.91%	100.02%	100.00%	-
Div Payout %	242.91%	1,722.37%	0.00%	-	0.00%	49.59%	45.03%	-
YoY %	-85.90%	0.00%	0.00%	-	0.00%	10.13%	-	-
Horiz. %	539.44%	3,824.94%	0.00%	-	0.00%	110.13%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	12,754,858	12,922,451	13,199,931	13,906,857	16,507,449	18,055,071	19,069,225	-6.47%
YoY %	-1.30%	-2.10%	-5.08%	-15.75%	-8.57%	-5.32%	-	-
Horiz. %	66.89%	67.77%	69.22%	72.93%	86.57%	94.68%	100.00%	-
NOSH	5,668,825	5,938,040	5,938,040	5,938,040	5,938,040	5,938,040	5,938,040	-0.76%
YoY %	-4.53%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	95.47%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	1.83%	-0.32%	-4.88%	-60.23%	-66.50%	12.30%	14.94%	-
YoY %	671.88%	93.44%	91.90%	9.43%	-640.65%	-17.67%	-	-
Horiz. %	12.25%	-2.14%	-32.66%	-403.15%	-445.11%	82.33%	100.00%	-
ROE	2.20%	0.31%	-2.08%	-11.96%	-15.97%	7.59%	7.91%	-
YoY %	609.68%	114.90%	82.61%	25.11%	-310.41%	-4.05%	-	-
Horiz. %	27.81%	3.92%	-26.30%	-151.20%	-201.90%	95.95%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	191.73	167.90	137.57	50.99	73.26	188.59	170.42	1.98%
YoY %	14.19%	22.05%	169.80%	-30.40%	-61.15%	10.66%	-	-
Horiz. %	112.50%	98.52%	80.72%	29.92%	42.99%	110.66%	100.00%	-
EPS	4.94	0.70	-4.86	-29.42	-46.64	24.22	26.66	-24.47%
YoY %	605.71%	114.40%	83.48%	36.92%	-292.57%	-9.15%	-	-
Horiz. %	18.53%	2.63%	-18.23%	-110.35%	-174.94%	90.85%	100.00%	-
DPS	12.00	12.00	12.00	0.00	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.25	2.28	2.33	2.46	2.92	3.19	3.37	-6.50%
YoY %	-1.32%	-2.15%	-5.28%	-15.75%	-8.46%	-5.34%	-	-
Horiz. %	66.77%	67.66%	69.14%	73.00%	86.65%	94.66%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,671,517
RPS	191.64	167.79	137.42	50.82	73.02	188.21	170.03	2.01%
YoY %	14.21%	22.10%	170.41%	-30.40%	-61.20%	10.69%	-	-
Horiz. %	112.71%	98.68%	80.82%	29.89%	42.95%	110.69%	100.00%	-
EPS	4.94	0.70	-4.84	-29.33	-46.49	24.15	26.59	-24.44%
YoY %	605.71%	114.46%	83.50%	36.91%	-292.51%	-9.18%	-	-
Horiz. %	18.58%	2.63%	-18.20%	-110.30%	-174.84%	90.82%	100.00%	-
DPS	11.99	11.99	11.99	0.00	11.96	11.98	11.97	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.17%	0.08%	-	-
Horiz. %	100.17%	100.17%	100.17%	0.00%	99.92%	100.08%	100.00%	-
NAPS	2.2489	2.2785	2.3274	2.4521	2.9106	3.1835	3.3623	-6.47%
YoY %	-1.30%	-2.10%	-5.09%	-15.75%	-8.57%	-5.32%	-	-
Horiz. %	66.89%	67.77%	69.22%	72.93%	86.57%	94.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.55	2.46	2.84	2.77	2.53	3.24	4.88	-
P/RPS	1.33	1.47	2.06	5.43	3.45	1.72	2.86	-11.96%
YoY %	-9.52%	-28.64%	-62.06%	57.39%	100.58%	-39.86%	-	-
Horiz. %	46.50%	51.40%	72.03%	189.86%	120.63%	60.14%	100.00%	-
P/EPS	51.62	353.09	-58.56	-9.41	-5.42	13.39	18.31	18.83%
YoY %	-85.38%	702.95%	-522.32%	-73.62%	-140.48%	-26.87%	-	-
Horiz. %	281.92%	1,928.40%	-319.83%	-51.39%	-29.60%	73.13%	100.00%	-
EY	1.94	0.28	-1.71	-10.62	-18.44	7.47	5.46	-15.82%
YoY %	592.86%	116.37%	83.90%	42.41%	-346.85%	36.81%	-	-
Horiz. %	35.53%	5.13%	-31.32%	-194.51%	-337.73%	136.81%	100.00%	-
DY	4.71	4.88	4.23	0.00	4.74	3.70	2.46	11.42%
YoY %	-3.48%	15.37%	0.00%	0.00%	28.11%	50.41%	-	-
Horiz. %	191.46%	198.37%	171.95%	0.00%	192.68%	150.41%	100.00%	-
P/NAPS	1.13	1.08	1.22	1.13	0.87	1.02	1.45	-4.06%
YoY %	4.63%	-11.48%	7.96%	29.89%	-14.71%	-29.66%	-	-
Horiz. %	77.93%	74.48%	84.14%	77.93%	60.00%	70.34%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	24/08/23	25/08/22	26/08/21	27/08/20	29/08/19	29/08/18	-
Price	2.52	2.62	2.98	2.97	2.23	3.12	5.16	-
P/RPS	1.31	1.56	2.17	5.82	3.04	1.65	3.03	-13.03%
YoY %	-16.03%	-28.11%	-62.71%	91.45%	84.24%	-45.54%	-	-
Horiz. %	43.23%	51.49%	71.62%	192.08%	100.33%	54.46%	100.00%	-
P/EPS	51.01	376.05	-61.44	-10.09	-4.78	12.89	19.36	17.50%
YoY %	-86.44%	712.06%	-508.92%	-111.09%	-137.08%	-33.42%	-	-
Horiz. %	263.48%	1,942.41%	-317.36%	-52.12%	-24.69%	66.58%	100.00%	-
EY	1.96	0.27	-1.63	-9.91	-20.92	7.76	5.16	-14.88%
YoY %	625.93%	116.56%	83.55%	52.63%	-369.59%	50.39%	-	-
Horiz. %	37.98%	5.23%	-31.59%	-192.05%	-405.43%	150.39%	100.00%	-
DY	4.76	4.58	4.03	0.00	5.38	3.85	2.33	12.63%
YoY %	3.93%	13.65%	0.00%	0.00%	39.74%	65.24%	-	-
Horiz. %	204.29%	196.57%	172.96%	0.00%	230.90%	165.24%	100.00%	-
P/NAPS	1.12	1.15	1.28	1.21	0.76	0.98	1.53	-5.06%
YoY %	-2.61%	-10.16%	5.79%	59.21%	-22.45%	-35.95%	-	-
Horiz. %	73.20%	75.16%	83.66%	79.08%	49.67%	64.05%	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