[GENP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	630,128	693,393	633,773	566,706	635,498	442,759	319,328	11.98%
YoY %	-9.12%	9.41%	11.83%	-10.82%	43.53%	38.65%	-	-
Horiz. %	197.33%	217.14%	198.47%	177.47%	199.01%	138.65%	100.00%	-
PBT	122,116	237,650	111,679	191,880	323,017	190,361	124,584	-0.33%
YoY %	-48.62%	112.80%	-41.80%	-40.60%	69.69%	52.80%	-	-
Horiz. %	98.02%	190.75%	89.64%	154.02%	259.28%	152.80%	100.00%	-
Tax	-36,074	-62,262	-27,843	-47,199	-87,089	-49,800	-28,116	4.23%
YoY %	42.06%	-123.62%	41.01%	45.80%	-74.88%	-77.12%	-	-
Horiz. %	128.30%	221.45%	99.03%	167.87%	309.75%	177.12%	100.00%	-
NP	86,042	175,388	83,836	144,681	235,928	140,561	96,468	-1.88%
YoY %	-50.94%	109.20%	-42.05%	-38.68%	67.85%	45.71%	-	-
Horiz. %	89.19%	181.81%	86.91%	149.98%	244.57%	145.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,683	170,287	86,389	148,629	234,229	140,634	95,950	-0.57%
YoY %	-45.57%	97.12%	-41.88%	-36.55%	66.55%	46.57%	-	-
Horiz. %	96.60%	177.47%	90.04%	154.90%	244.12%	146.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.54%	26.20%	24.93%	24.60%	26.96%	26.16%	22.57%	-
YoY %	12.75%	5.09%	1.34%	-8.75%	3.06%	15.91%	-	-
Horiz. %	130.88%	116.08%	110.46%	108.99%	119.45%	115.91%	100.00%	-
Total Cost	544,086	518,005	549,937	422,025	399,570	302,198	222,860	16.03%
YoY %	5.03%	-5.81%	30.31%	5.62%	32.22%	35.60%	-	-
Horiz. %	244.14%	232.44%	246.76%	189.37%	179.29%	135.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,966,616	3,627,820	3,466,178	3,292,750	3,057,800	2,714,122	2,421,451	8.56%
YoY %	9.34%	4.66%	5.27%	7.68%	12.66%	12.09%	-	-
Horiz. %	163.81%	149.82%	143.14%	135.98%	126.28%	112.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	19,292	22,816	28,442	32,244	32,247	30,325	28,376	-6.22%
YoY %	-15.45%	-19.78%	-11.79%	-0.01%	6.34%	6.87%	-	-
Horiz. %	67.99%	80.41%	100.23%	113.63%	113.64%	106.87%	100.00%	-
Div Payout %	20.82%	13.40%	32.92%	21.69%	13.77%	21.56%	29.57%	-
YoY %	55.37%	-59.30%	51.78%	57.52%	-36.13%	-27.09%	-	-
Horiz. %	70.41%	45.32%	111.33%	73.35%	46.57%	72.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	3,966,616	3,627,820	3,466,178	3,292,750	3,057,800	2,714,122	2,421,451	8.56%
YoY %	9.34%	4.66%	5.27%	7.68%	12.66%	12.09%	-	-
Horiz. %	163.81%	149.82%	143.14%	135.98%	126.28%	112.09%	100.00%	-
NOSH	771,715	760,549	758,463	758,698	758,759	758,134	756,703	0.32%
YoY %	1.47%	0.28%	-0.03%	-0.01%	0.08%	0.19%	-	-
Horiz. %	101.98%	100.51%	100.23%	100.26%	100.27%	100.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	13.65%	25.29%	13.23%	25.53%	37.12%	31.75%	30.21%	-
YoY %	-46.03%	91.16%	-48.18%	-31.22%	16.91%	5.10%	-	-
Horiz. %	45.18%	83.71%	43.79%	84.51%	122.87%	105.10%	100.00%	-
ROE	2.34%	4.69%	2.49%	4.51%	7.66%	5.18%	3.96%	-
YoY %	-50.11%	88.35%	-44.79%	-41.12%	47.88%	30.81%	-	-
Horiz. %	59.09%	118.43%	62.88%	113.89%	193.43%	130.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	81.65	91.17	83.56	74.69	83.75	58.40	42.20	11.62%
YoY %	-10.44%	9.11%	11.88%	-10.82%	43.41%	38.39%	-	-
Horiz. %	193.48%	216.04%	198.01%	176.99%	198.46%	138.39%	100.00%	-
EPS	12.01	22.39	11.39	19.59	30.87	18.55	12.68	-0.90%
YoY %	-46.36%	96.58%	-41.86%	-36.54%	66.42%	46.29%	-	-
Horiz. %	94.72%	176.58%	89.83%	154.50%	243.45%	146.29%	100.00%	-
DPS	2.50	3.00	3.75	4.25	4.25	4.00	3.75	-6.53%
YoY %	-16.67%	-20.00%	-11.76%	0.00%	6.25%	6.67%	-	-
Horiz. %	66.67%	80.00%	100.00%	113.33%	113.33%	106.67%	100.00%	-
NAPS	5.14	4.77	4.57	4.34	4.03	3.58	3.20	8.21%
YoY %	7.76%	4.38%	5.30%	7.69%	12.57%	11.87%	-	-
Horiz. %	160.62%	149.06%	142.81%	135.62%	125.94%	111.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 759,076
RPS	70.22	77.27	70.63	63.15	70.82	49.34	35.59	11.98%
YoY %	-9.12%	9.40%	11.84%	-10.83%	43.53%	38.63%	-	-
Horiz. %	197.30%	217.11%	198.45%	177.44%	198.99%	138.63%	100.00%	-
EPS	10.33	18.98	9.63	16.56	26.10	15.67	10.69	-0.56%
YoY %	-45.57%	97.09%	-41.85%	-36.55%	66.56%	46.59%	-	-
Horiz. %	96.63%	177.55%	90.08%	154.91%	244.15%	146.59%	100.00%	-
DPS	2.15	2.54	3.17	3.59	3.59	3.38	3.16	-6.21%
YoY %	-15.35%	-19.87%	-11.70%	0.00%	6.21%	6.96%	-	-
Horiz. %	68.04%	80.38%	100.32%	113.61%	113.61%	106.96%	100.00%	-
NAPS	4.4203	4.0428	3.8626	3.6694	3.4076	3.0246	2.6984	8.56%
YoY %	9.34%	4.67%	5.27%	7.68%	12.66%	12.09%	-	-
Horiz. %	163.81%	149.82%	143.14%	135.98%	126.28%	112.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	9.91	11.60	9.23	9.30	7.92	6.67	5.50	-
P/RPS	12.14	12.72	11.05	12.45	9.46	11.42	13.03	-1.17%
YoY %	-4.56%	15.11%	-11.24%	31.61%	-17.16%	-12.36%	-	-
Horiz. %	93.17%	97.62%	84.80%	95.55%	72.60%	87.64%	100.00%	-
P/EPS	82.51	51.81	81.04	47.47	25.66	35.96	43.38	11.30%
YoY %	59.25%	-36.07%	70.72%	85.00%	-28.64%	-17.10%	-	-
Horiz. %	190.20%	119.43%	186.81%	109.43%	59.15%	82.90%	100.00%	-
EY	1.21	1.93	1.23	2.11	3.90	2.78	2.31	-10.21%
YoY %	-37.31%	56.91%	-41.71%	-45.90%	40.29%	20.35%	-	-
Horiz. %	52.38%	83.55%	53.25%	91.34%	168.83%	120.35%	100.00%	-
DY	0.25	0.26	0.41	0.46	0.54	0.60	0.68	-15.35%
YoY %	-3.85%	-36.59%	-10.87%	-14.81%	-10.00%	-11.76%	-	-
Horiz. %	36.76%	38.24%	60.29%	67.65%	79.41%	88.24%	100.00%	-
P/NAPS	1.93	2.43	2.02	2.14	1.97	1.86	1.72	1.93%
YoY %	-20.58%	20.30%	-5.61%	8.63%	5.91%	8.14%	-	-
Horiz. %	112.21%	141.28%	117.44%	124.42%	114.53%	108.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	27/08/14	28/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	8.92	10.20	9.00	9.34	7.04	7.22	5.88	-
P/RPS	10.92	11.19	10.77	12.50	8.41	12.36	13.93	-3.97%
YoY %	-2.41%	3.90%	-13.84%	48.63%	-31.96%	-11.27%	-	-
Horiz. %	78.39%	80.33%	77.32%	89.73%	60.37%	88.73%	100.00%	-
P/EPS	74.27	45.56	79.02	47.68	22.81	38.92	46.37	8.16%
YoY %	63.02%	-42.34%	65.73%	109.03%	-41.39%	-16.07%	-	-
Horiz. %	160.17%	98.25%	170.41%	102.83%	49.19%	83.93%	100.00%	-
EY	1.35	2.20	1.27	2.10	4.38	2.57	2.16	-7.53%
YoY %	-38.64%	73.23%	-39.52%	-52.05%	70.43%	18.98%	-	-
Horiz. %	62.50%	101.85%	58.80%	97.22%	202.78%	118.98%	100.00%	-
DY	0.28	0.29	0.42	0.46	0.60	0.55	0.64	-12.86%
YoY %	-3.45%	-30.95%	-8.70%	-23.33%	9.09%	-14.06%	-	-
Horiz. %	43.75%	45.31%	65.62%	71.88%	93.75%	85.94%	100.00%	-
P/NAPS	1.74	2.14	1.97	2.15	1.75	2.02	1.84	-0.92%
YoY %	-18.69%	8.63%	-8.37%	22.86%	-13.37%	9.78%	-	-
Horiz. %	94.57%	116.30%	107.07%	116.85%	95.11%	109.78%	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