[GENM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	8,864,901	8,138,702	8,228,620	8,276,552	7,955,145	8,216,588	5,032,770	9.88%
YoY %	8.92%	-1.09%	-0.58%	4.04%	-3.18%	63.26%	-	-
Horiz. %	176.14%	161.71%	163.50%	164.45%	158.07%	163.26%	100.00%	-
PBT	1,725,100	1,562,828	1,541,440	1,771,257	1,731,012	1,929,218	1,637,645	0.87%
YoY %	10.38%	1.39%	-12.97%	2.32%	-10.27%	17.80%	-	-
Horiz. %	105.34%	95.43%	94.13%	108.16%	105.70%	117.80%	100.00%	-
Tax	-203,032	-366,837	-412,828	-181,685	-455,264	-491,090	-418,692	-11.35%
YoY %	44.65%	11.14%	-127.22%	60.09%	7.30%	-17.29%	-	-
Horiz. %	48.49%	87.62%	98.60%	43.39%	108.73%	117.29%	100.00%	-
NP	1,522,068	1,195,990	1,128,612	1,589,572	1,275,748	1,438,128	1,218,953	3.76%
YoY %	27.26%	5.97%	-29.00%	24.60%	-11.29%	17.98%	-	-
Horiz. %	124.87%	98.12%	92.59%	130.40%	104.66%	117.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,591,658	1,225,758	1,171,784	1,603,306	1,275,748	1,438,128	1,219,294	4.53%
YoY %	29.85%	4.61%	-26.91%	25.68%	-11.29%	17.95%	-	-
Horiz. %	130.54%	100.53%	96.10%	131.49%	104.63%	117.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.77%	23.47%	26.78%	10.26%	26.30%	25.46%	25.57%	-
YoY %	-49.85%	-12.36%	161.01%	-60.99%	3.30%	-0.43%	-	-
Horiz. %	46.03%	91.79%	104.73%	40.13%	102.85%	99.57%	100.00%	-
Total Cost	7,342,833	6,942,712	7,100,008	6,686,980	6,679,397	6,778,460	3,813,817	11.52%
YoY %	5.76%	-2.22%	6.18%	0.11%	-1.46%	77.73%	-	-
Horiz. %	192.53%	182.04%	186.17%	175.34%	175.14%	177.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,689,041	19,100,524	15,592,287	14,520,512	12,576,202	11,663,557	11,160,419	8.96%
YoY %	-2.15%	22.50%	7.38%	15.46%	7.82%	4.51%	-	-
Horiz. %	167.46%	171.15%	139.71%	130.11%	112.69%	104.51%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	226,533	211,598	226,796	325,198	287,024	286,870	273,316	-3.07%
YoY %	7.06%	-6.70%	-30.26%	13.30%	0.05%	4.96%	-	-
Horiz. %	82.88%	77.42%	82.98%	118.98%	105.02%	104.96%	100.00%	-
Div Payout %	14.23%	17.26%	19.35%	20.28%	22.50%	19.95%	22.42%	-
YoY %	-17.56%	-10.80%	-4.59%	-9.87%	12.78%	-11.02%	-	-
Horiz. %	63.47%	76.98%	86.31%	90.45%	100.36%	88.98%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	18,689,041	19,100,524	15,592,287	14,520,512	12,576,202	11,663,557	11,160,419	8.96%
YoY %	-2.15%	22.50%	7.38%	15.46%	7.82%	4.51%	-	-
Horiz. %	167.46%	171.15%	139.71%	130.11%	112.69%	104.51%	100.00%	-
NOSH	5,938,040	5,667,811	5,669,922	5,672,075	5,664,955	5,661,921	5,694,091	0.70%
YoY %	4.77%	-0.04%	-0.04%	0.13%	0.05%	-0.56%	-	-
Horiz. %	104.28%	99.54%	99.58%	99.61%	99.49%	99.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	17.17%	14.70%	13.72%	19.21%	16.04%	17.50%	24.22%	-
YoY %	16.80%	7.14%	-28.58%	19.76%	-8.34%	-27.75%	-	-
Horiz. %	70.89%	60.69%	56.65%	79.31%	66.23%	72.25%	100.00%	-
ROE	8.52%	6.42%	7.52%	11.04%	10.14%	12.33%	10.93%	-
YoY %	32.71%	-14.63%	-31.88%	8.88%	-17.76%	12.81%	-	-
Horiz. %	77.95%	58.74%	68.80%	101.01%	92.77%	112.81%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	156.53	143.60	145.13	145.92	140.43	145.12	88.39	9.98%
YoY %	9.00%	-1.05%	-0.54%	3.91%	-3.23%	64.18%	-	-
Horiz. %	177.09%	162.46%	164.19%	165.09%	158.88%	164.18%	100.00%	-
EPS	28.13	21.63	20.67	28.27	22.52	25.40	21.41	4.65%
YoY %	30.05%	4.64%	-26.88%	25.53%	-11.34%	18.64%	-	-
Horiz. %	131.39%	101.03%	96.54%	132.04%	105.18%	118.64%	100.00%	-
DPS	4.00	3.73	4.00	5.73	5.07	5.07	4.80	-2.99%
YoY %	7.24%	-6.75%	-30.19%	13.02%	0.00%	5.63%	-	-
Horiz. %	83.33%	77.71%	83.33%	119.38%	105.63%	105.63%	100.00%	-
NAPS	3.30	3.37	2.75	2.56	2.22	2.06	1.96	9.06%
YoY %	-2.08%	22.55%	7.42%	15.32%	7.77%	5.10%	-	-
Horiz. %	168.37%	171.94%	140.31%	130.61%	113.27%	105.10%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,669,894
RPS	149.29	137.06	138.57	139.38	133.97	138.37	84.75	9.88%
YoY %	8.92%	-1.09%	-0.58%	4.04%	-3.18%	63.27%	-	-
Horiz. %	176.15%	161.72%	163.50%	164.46%	158.08%	163.27%	100.00%	-
EPS	26.80	20.64	19.73	27.00	21.48	24.22	20.53	4.53%
YoY %	29.84%	4.61%	-26.93%	25.70%	-11.31%	17.97%	-	-
Horiz. %	130.54%	100.54%	96.10%	131.51%	104.63%	117.97%	100.00%	-
DPS	3.81	3.56	3.82	5.48	4.83	4.83	4.60	-3.08%
YoY %	7.02%	-6.81%	-30.29%	13.46%	0.00%	5.00%	-	-
Horiz. %	82.83%	77.39%	83.04%	119.13%	105.00%	105.00%	100.00%	-
NAPS	3.1473	3.2166	2.6258	2.4453	2.1179	1.9642	1.8795	8.96%
YoY %	-2.15%	22.50%	7.38%	15.46%	7.83%	4.51%	-	-
Horiz. %	167.45%	171.14%	139.71%	130.10%	112.68%	104.51%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.55	4.15	4.18	4.22	3.50	3.51	3.39	-
P/RPS	2.91	2.89	2.88	2.89	2.49	2.42	3.84	-4.51%
YoY %	0.69%	0.35%	-0.35%	16.06%	2.89%	-36.98%	-	-
Horiz. %	75.78%	75.26%	75.00%	75.26%	64.84%	63.02%	100.00%	-
P/EPS	16.19	19.19	20.23	14.93	15.54	13.82	15.83	0.37%
YoY %	-15.63%	-5.14%	35.50%	-3.93%	12.45%	-12.70%	-	-
Horiz. %	102.27%	121.23%	127.80%	94.31%	98.17%	87.30%	100.00%	-
EY	6.18	5.21	4.94	6.70	6.43	7.24	6.32	-0.37%
YoY %	18.62%	5.47%	-26.27%	4.20%	-11.19%	14.56%	-	-
Horiz. %	97.78%	82.44%	78.16%	106.01%	101.74%	114.56%	100.00%	-
DY	0.88	0.90	0.96	1.36	1.45	1.44	1.42	-7.65%
YoY %	-2.22%	-6.25%	-29.41%	-6.21%	0.69%	1.41%	-	-
Horiz. %	61.97%	63.38%	67.61%	95.77%	102.11%	101.41%	100.00%	-
P/NAPS	1.38	1.23	1.52	1.65	1.58	1.70	1.73	-3.69%
YoY %	12.20%	-19.08%	-7.88%	4.43%	-7.06%	-1.73%	-	-
Horiz. %	79.77%	71.10%	87.86%	95.38%	91.33%	98.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	26/11/15	21/11/14	28/11/13	29/11/12	24/11/11	25/11/10	-
Price	4.63	4.31	4.08	4.28	3.50	3.86	3.38	-
P/RPS	2.96	3.00	2.81	2.93	2.49	2.66	3.82	-4.15%
YoY %	-1.33%	6.76%	-4.10%	17.67%	-6.39%	-30.37%	-	-
Horiz. %	77.49%	78.53%	73.56%	76.70%	65.18%	69.63%	100.00%	-
P/EPS	16.47	19.93	19.74	15.14	15.54	15.20	15.78	0.71%
YoY %	-17.36%	0.96%	30.38%	-2.57%	2.24%	-3.68%	-	-
Horiz. %	104.37%	126.30%	125.10%	95.94%	98.48%	96.32%	100.00%	-
EY	6.07	5.02	5.07	6.60	6.43	6.58	6.34	-0.72%
YoY %	20.92%	-0.99%	-23.18%	2.64%	-2.28%	3.79%	-	-
Horiz. %	95.74%	79.18%	79.97%	104.10%	101.42%	103.79%	100.00%	-
DY	0.86	0.87	0.98	1.34	1.45	1.31	1.42	-8.01%
YoY %	-1.15%	-11.22%	-26.87%	-7.59%	10.69%	-7.75%	-	-
Horiz. %	60.56%	61.27%	69.01%	94.37%	102.11%	92.25%	100.00%	-
P/NAPS	1.40	1.28	1.48	1.67	1.58	1.87	1.72	-3.36%
YoY %	9.38%	-13.51%	-11.38%	5.70%	-15.51%	8.72%	-	-
Horiz. %	81.40%	74.42%	86.05%	97.09%	91.86%	108.72%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:30:00

OBV

30 Mins

SELL

2024-05-14 14:35:00

EMA 5

5 Mins

SELL

2024-05-14 14:35:00

OBV

5 Mins

SELL

2024-05-14 14:35:00

MACD/RSI

5 Mins

SELL

2024-05-14 14:30:00

EMA 5

10 Mins

SELL

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

SENDAI

EVERSENDAI CORPORATION BERHAD

386

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

GENTING

GENTING BHD

353

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

320

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

260

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.21

0.00

283,664,600

MMAG-WC

0.14

-0.015

181,968,600

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

141,526,900

HSI-HUZ

0.24

0.00

112,841,700

MMAG

0.365

-0.01

79,259,800

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.34

+0.055

74,515,700

HSI-CT2

0.095

-0.005

61,953,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

32.54

+0.46

294,500

PTT

1.90

+0.33

3,084,600

UTDPLT

25.62

+0.26

276,400

MTEC

1.35

+0.18

14,906,300

PIE

6.09

+0.18

857,300

CARLSBG

19.62

+0.18

195,100

FPHB

0.415

+0.175

141,526,900

CRESNDO

3.61

+0.16

988,600

BNASTRA

1.85

+0.15

2,488,600

HSI-CV5

1.09

+0.15

11,600

More gainer Stocks

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.30

-0.19

4,885,900

HLFG

17.56

-0.16

139,500

GESHEN

4.15

-0.15

155,800

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.87

-0.12

12,700

KLK

22.46

-0.10

357,200

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

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