[GENM] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	8,493,686	5,333,103	4,991,765	4,886,703	4,352,333	3,808,493	3,613,980	15.29%
YoY %	59.26%	6.84%	2.15%	12.28%	14.28%	5.38%	-	-
Horiz. %	235.02%	147.57%	138.12%	135.22%	120.43%	105.38%	100.00%	-
PBT	1,900,648	1,731,452	1,764,593	1,127,010	1,912,059	1,138,677	1,301,576	6.51%
YoY %	9.77%	-1.88%	56.57%	-41.06%	67.92%	-12.52%	-	-
Horiz. %	146.03%	133.03%	135.57%	86.59%	146.90%	87.48%	100.00%	-
Tax	-472,771	-455,112	-441,310	-493,024	-356,800	-193,219	-333,779	5.97%
YoY %	-3.88%	-3.13%	10.49%	-38.18%	-84.66%	42.11%	-	-
Horiz. %	141.64%	136.35%	132.22%	147.71%	106.90%	57.89%	100.00%	-
NP	1,427,877	1,276,340	1,323,283	633,986	1,555,259	945,458	967,797	6.69%
YoY %	11.87%	-3.55%	108.72%	-59.24%	64.50%	-2.31%	-	-
Horiz. %	147.54%	131.88%	136.73%	65.51%	160.70%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,427,877	1,276,596	1,323,701	634,389	1,555,654	945,850	968,178	6.68%
YoY %	11.85%	-3.56%	108.66%	-59.22%	64.47%	-2.31%	-	-
Horiz. %	147.48%	131.86%	136.72%	65.52%	160.68%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	26.28%	25.01%	43.75%	18.66%	16.97%	25.64%	-
YoY %	-5.37%	5.08%	-42.83%	134.46%	9.96%	-33.81%	-	-
Horiz. %	97.00%	102.50%	97.54%	170.63%	72.78%	66.19%	100.00%	-
Total Cost	7,065,809	4,056,763	3,668,482	4,252,717	2,797,074	2,863,035	2,646,183	17.77%
YoY %	74.17%	10.58%	-13.74%	52.04%	-2.30%	8.19%	-	-
Horiz. %	267.02%	153.31%	138.63%	160.71%	105.70%	108.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,946,155	11,662,306	10,164,744	8,317,034	8,113,001	6,241,538	5,634,113	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.98%	10.78%	-	-
Horiz. %	212.03%	206.99%	180.41%	147.62%	144.00%	110.78%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	486,904	455,114	416,868	401,512	367,638	295,134	262,051	10.87%
YoY %	6.99%	9.17%	3.82%	9.21%	24.57%	12.62%	-	-
Horiz. %	185.81%	173.67%	159.08%	153.22%	140.29%	112.62%	100.00%	-
Div Payout %	34.10%	35.65%	31.49%	63.29%	23.63%	31.20%	27.07%	-
YoY %	-4.35%	13.21%	-50.24%	167.84%	-24.26%	15.26%	-	-
Horiz. %	125.97%	131.70%	116.33%	233.80%	87.29%	115.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	11,946,155	11,662,306	10,164,744	8,317,034	8,113,001	6,241,538	5,634,113	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.98%	10.78%	-	-
Horiz. %	212.03%	206.99%	180.41%	147.62%	144.00%	110.78%	100.00%	-
NOSH	5,661,685	5,688,930	5,710,530	5,735,885	5,673,428	1,093,089	1,091,882	31.54%
YoY %	-0.48%	-0.38%	-0.44%	1.10%	419.03%	0.11%	-	-
Horiz. %	518.53%	521.02%	523.00%	525.32%	519.60%	100.11%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	16.81%	23.93%	26.51%	12.97%	35.73%	24.82%	26.78%	-
YoY %	-29.75%	-9.73%	104.39%	-63.70%	43.96%	-7.32%	-	-
Horiz. %	62.77%	89.36%	98.99%	48.43%	133.42%	92.68%	100.00%	-
ROE	11.95%	10.95%	13.02%	7.63%	19.17%	15.15%	17.18%	-
YoY %	9.13%	-15.90%	70.64%	-60.20%	26.53%	-11.82%	-	-
Horiz. %	69.56%	63.74%	75.79%	44.41%	111.58%	88.18%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	150.02	93.75	87.41	85.20	76.71	348.42	330.99	-12.35%
YoY %	60.02%	7.25%	2.59%	11.07%	-77.98%	5.27%	-	-
Horiz. %	45.32%	28.32%	26.41%	25.74%	23.18%	105.27%	100.00%	-
EPS	25.22	22.44	23.18	11.06	27.42	86.53	88.67	-18.89%
YoY %	12.39%	-3.19%	109.58%	-59.66%	-68.31%	-2.41%	-	-
Horiz. %	28.44%	25.31%	26.14%	12.47%	30.92%	97.59%	100.00%	-
DPS	8.60	8.00	7.30	7.00	6.48	27.00	24.00	-15.71%
YoY %	7.50%	9.59%	4.29%	8.02%	-76.00%	12.50%	-	-
Horiz. %	35.83%	33.33%	30.42%	29.17%	27.00%	112.50%	100.00%	-
NAPS	2.11	2.05	1.78	1.45	1.43	5.71	5.16	-13.84%
YoY %	2.93%	15.17%	22.76%	1.40%	-74.96%	10.66%	-	-
Horiz. %	40.89%	39.73%	34.50%	28.10%	27.71%	110.66%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 5,745,822
RPS	143.04	89.81	84.06	82.29	73.30	64.14	60.86	15.29%
YoY %	59.27%	6.84%	2.15%	12.26%	14.28%	5.39%	-	-
Horiz. %	235.03%	147.57%	138.12%	135.21%	120.44%	105.39%	100.00%	-
EPS	24.05	21.50	22.29	10.68	26.20	15.93	16.30	6.69%
YoY %	11.86%	-3.54%	108.71%	-59.24%	64.47%	-2.27%	-	-
Horiz. %	147.55%	131.90%	136.75%	65.52%	160.74%	97.73%	100.00%	-
DPS	8.20	7.66	7.02	6.76	6.19	4.97	4.41	10.88%
YoY %	7.05%	9.12%	3.85%	9.21%	24.55%	12.70%	-	-
Horiz. %	185.94%	173.70%	159.18%	153.29%	140.36%	112.70%	100.00%	-
NAPS	2.0118	1.964	1.7118	1.4006	1.3663	1.0511	0.9488	13.33%
YoY %	2.43%	14.73%	22.22%	2.51%	29.99%	10.78%	-	-
Horiz. %	212.04%	207.00%	180.42%	147.62%	144.00%	110.78%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	3.83	3.39	2.81	2.26	3.88	2.92	2.24	-
P/RPS	2.55	3.62	3.21	2.65	5.06	0.84	0.68	24.63%
YoY %	-29.56%	12.77%	21.13%	-47.63%	502.38%	23.53%	-	-
Horiz. %	375.00%	532.35%	472.06%	389.71%	744.12%	123.53%	100.00%	-
P/EPS	15.19	15.11	12.12	20.43	14.15	3.37	2.53	34.79%
YoY %	0.53%	24.67%	-40.68%	44.38%	319.88%	33.20%	-	-
Horiz. %	600.40%	597.23%	479.05%	807.51%	559.29%	133.20%	100.00%	-
EY	6.58	6.62	8.25	4.89	7.07	29.63	39.59	-25.84%
YoY %	-0.60%	-19.76%	68.71%	-30.83%	-76.14%	-25.16%	-	-
Horiz. %	16.62%	16.72%	20.84%	12.35%	17.86%	74.84%	100.00%	-
DY	2.25	2.36	2.60	3.10	1.67	9.25	10.71	-22.88%
YoY %	-4.66%	-9.23%	-16.13%	85.63%	-81.95%	-13.63%	-	-
Horiz. %	21.01%	22.04%	24.28%	28.94%	15.59%	86.37%	100.00%	-
P/NAPS	1.82	1.65	1.58	1.56	2.71	0.51	0.43	27.17%
YoY %	10.30%	4.43%	1.28%	-42.44%	431.37%	18.60%	-	-
Horiz. %	423.26%	383.72%	367.44%	362.79%	630.23%	118.60%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/02/11	25/02/10	25/02/09	28/02/08	28/02/07	22/02/06	-
Price	3.80	3.31	2.72	2.24	3.80	3.00	2.52	-
P/RPS	2.53	3.53	3.11	2.63	4.95	0.86	0.76	22.18%
YoY %	-28.33%	13.50%	18.25%	-46.87%	475.58%	13.16%	-	-
Horiz. %	332.89%	464.47%	409.21%	346.05%	651.32%	113.16%	100.00%	-
P/EPS	15.07	14.75	11.73	20.25	13.86	3.47	2.84	32.05%
YoY %	2.17%	25.75%	-42.07%	46.10%	299.42%	22.18%	-	-
Horiz. %	530.63%	519.37%	413.03%	713.03%	488.03%	122.18%	100.00%	-
EY	6.64	6.78	8.52	4.94	7.22	28.84	35.19	-24.25%
YoY %	-2.06%	-20.42%	72.47%	-31.58%	-74.97%	-18.04%	-	-
Horiz. %	18.87%	19.27%	24.21%	14.04%	20.52%	81.96%	100.00%	-
DY	2.26	2.42	2.68	3.13	1.71	9.00	9.52	-21.30%
YoY %	-6.61%	-9.70%	-14.38%	83.04%	-81.00%	-5.46%	-	-
Horiz. %	23.74%	25.42%	28.15%	32.88%	17.96%	94.54%	100.00%	-
P/NAPS	1.80	1.61	1.53	1.54	2.66	0.53	0.49	24.20%
YoY %	11.80%	5.23%	-0.65%	-42.11%	401.89%	8.16%	-	-
Horiz. %	367.35%	328.57%	312.24%	314.29%	542.86%	108.16%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:40:00

EMA 5

10 Mins

SELL

2024-06-07 16:40:00

EMA 5

5 Mins

SELL

2024-06-07 16:20:00

EMA 5

5 Mins

BUY

2024-06-07 16:10:00

EMA 5

5 Mins

SELL

2024-06-07 16:00:00

EMA 5

10 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

446

PTRANS

PERAK TRANSIT BERHAD

315

MPI

MALAYSIAN PACIFIC INDUSTRIES

308

WCT

WCT HOLDINGS BERHAD

307

HLIND

HONG LEONG INDUSTRIES BHD

303

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

GENTING

GENTING BHD

269

DNEX

DAGANG NEXCHANGE BERHAD

263

NOTION

NOTION VTEC BHD

251

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

INIX-OR

0.02

0.00

141,839,900

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.565

+0.015

62,194,500

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

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