[GENP] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	931,723	846,469	569,995	630,128	693,393	633,773	566,706	8.63%
YoY %	10.07%	48.50%	-9.54%	-9.12%	9.41%	11.83%	-	-
Horiz. %	164.41%	149.37%	100.58%	111.19%	122.35%	111.83%	100.00%	-
PBT	167,813	210,841	67,059	122,116	237,650	111,679	191,880	-2.20%
YoY %	-20.41%	214.41%	-45.09%	-48.62%	112.80%	-41.80%	-	-
Horiz. %	87.46%	109.88%	34.95%	63.64%	123.85%	58.20%	100.00%	-
Tax	-48,636	-57,264	-19,481	-36,074	-62,262	-27,843	-47,199	0.50%
YoY %	15.07%	-193.95%	46.00%	42.06%	-123.62%	41.01%	-	-
Horiz. %	103.04%	121.32%	41.27%	76.43%	131.91%	58.99%	100.00%	-
NP	119,177	153,577	47,578	86,042	175,388	83,836	144,681	-3.17%
YoY %	-22.40%	222.79%	-44.70%	-50.94%	109.20%	-42.05%	-	-
Horiz. %	82.37%	106.15%	32.88%	59.47%	121.22%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,116	143,508	54,807	92,683	170,287	86,389	148,629	-2.57%
YoY %	-11.42%	161.84%	-40.87%	-45.57%	97.12%	-41.88%	-	-
Horiz. %	85.53%	96.55%	36.88%	62.36%	114.57%	58.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	27.16%	29.05%	29.54%	26.20%	24.93%	24.60%	-
YoY %	6.70%	-6.51%	-1.66%	12.75%	5.09%	1.34%	-	-
Horiz. %	117.80%	110.41%	118.09%	120.08%	106.50%	101.34%	100.00%	-
Total Cost	812,546	692,892	522,417	544,086	518,005	549,937	422,025	11.53%
YoY %	17.27%	32.63%	-3.98%	5.03%	-5.81%	30.31%	-	-
Horiz. %	192.54%	164.18%	123.79%	128.92%	122.74%	130.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,173,164	4,295,640	3,933,816	3,966,616	3,627,820	3,466,178	3,292,750	4.02%
YoY %	-2.85%	9.20%	-0.83%	9.34%	4.66%	5.27%	-	-
Horiz. %	126.74%	130.46%	119.47%	120.47%	110.18%	105.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	38,193	43,996	15,735	19,292	22,816	28,442	32,244	2.86%
YoY %	-13.19%	179.61%	-18.44%	-15.45%	-19.78%	-11.79%	-	-
Horiz. %	118.45%	136.45%	48.80%	59.83%	70.76%	88.21%	100.00%	-
Div Payout %	30.05%	30.66%	28.71%	20.82%	13.40%	32.92%	21.69%	-
YoY %	-1.99%	6.79%	37.90%	55.37%	-59.30%	51.78%	-	-
Horiz. %	138.54%	141.36%	132.37%	95.99%	61.78%	151.78%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	4,173,164	4,295,640	3,933,816	3,966,616	3,627,820	3,466,178	3,292,750	4.02%
YoY %	-2.85%	9.20%	-0.83%	9.34%	4.66%	5.27%	-	-
Horiz. %	126.74%	130.46%	119.47%	120.47%	110.18%	105.27%	100.00%	-
NOSH	805,006	799,933	786,763	771,715	760,549	758,463	758,698	0.99%
YoY %	0.63%	1.67%	1.95%	1.47%	0.28%	-0.03%	-	-
Horiz. %	106.10%	105.43%	103.70%	101.72%	100.24%	99.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	12.79%	18.14%	8.35%	13.65%	25.29%	13.23%	25.53%	-
YoY %	-29.49%	117.25%	-38.83%	-46.03%	91.16%	-48.18%	-	-
Horiz. %	50.10%	71.05%	32.71%	53.47%	99.06%	51.82%	100.00%	-
ROE	3.05%	3.34%	1.39%	2.34%	4.69%	2.49%	4.51%	-
YoY %	-8.68%	140.29%	-40.60%	-50.11%	88.35%	-44.79%	-	-
Horiz. %	67.63%	74.06%	30.82%	51.88%	103.99%	55.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	115.87	105.82	72.45	81.65	91.17	83.56	74.69	7.58%
YoY %	9.50%	46.06%	-11.27%	-10.44%	9.11%	11.88%	-	-
Horiz. %	155.13%	141.68%	97.00%	109.32%	122.06%	111.88%	100.00%	-
EPS	15.82	17.94	6.97	12.01	22.39	11.39	19.59	-3.49%
YoY %	-11.82%	157.39%	-41.97%	-46.36%	96.58%	-41.86%	-	-
Horiz. %	80.76%	91.58%	35.58%	61.31%	114.29%	58.14%	100.00%	-
DPS	4.75	5.50	2.00	2.50	3.00	3.75	4.25	1.87%
YoY %	-13.64%	175.00%	-20.00%	-16.67%	-20.00%	-11.76%	-	-
Horiz. %	111.76%	129.41%	47.06%	58.82%	70.59%	88.24%	100.00%	-
NAPS	5.19	5.37	5.00	5.14	4.77	4.57	4.34	3.02%
YoY %	-3.35%	7.40%	-2.72%	7.76%	4.38%	5.30%	-	-
Horiz. %	119.59%	123.73%	115.21%	118.43%	109.91%	105.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 772,741
RPS	103.83	94.33	63.52	70.22	77.27	70.63	63.15	8.63%
YoY %	10.07%	48.50%	-9.54%	-9.12%	9.40%	11.84%	-	-
Horiz. %	164.42%	149.37%	100.59%	111.20%	122.36%	111.84%	100.00%	-
EPS	14.17	15.99	6.11	10.33	18.98	9.63	16.56	-2.56%
YoY %	-11.38%	161.70%	-40.85%	-45.57%	97.09%	-41.85%	-	-
Horiz. %	85.57%	96.56%	36.90%	62.38%	114.61%	58.15%	100.00%	-
DPS	4.26	4.90	1.75	2.15	2.54	3.17	3.59	2.89%
YoY %	-13.06%	180.00%	-18.60%	-15.35%	-19.87%	-11.70%	-	-
Horiz. %	118.66%	136.49%	48.75%	59.89%	70.75%	88.30%	100.00%	-
NAPS	4.6505	4.787	4.3838	4.4203	4.0428	3.8626	3.6694	4.02%
YoY %	-2.85%	9.20%	-0.83%	9.34%	4.67%	5.27%	-	-
Horiz. %	126.74%	130.46%	119.47%	120.46%	110.18%	105.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	9.45	11.04	10.62	9.91	11.60	9.23	9.30	-
P/RPS	8.16	10.43	14.66	12.14	12.72	11.05	12.45	-6.79%
YoY %	-21.76%	-28.85%	20.76%	-4.56%	15.11%	-11.24%	-	-
Horiz. %	65.54%	83.78%	117.75%	97.51%	102.17%	88.76%	100.00%	-
P/EPS	59.78	61.54	152.45	82.51	51.81	81.04	47.47	3.91%
YoY %	-2.86%	-59.63%	84.77%	59.25%	-36.07%	70.72%	-	-
Horiz. %	125.93%	129.64%	321.15%	173.82%	109.14%	170.72%	100.00%	-
EY	1.67	1.63	0.66	1.21	1.93	1.23	2.11	-3.82%
YoY %	2.45%	146.97%	-45.45%	-37.31%	56.91%	-41.71%	-	-
Horiz. %	79.15%	77.25%	31.28%	57.35%	91.47%	58.29%	100.00%	-
DY	0.50	0.50	0.19	0.25	0.26	0.41	0.46	1.39%
YoY %	0.00%	163.16%	-24.00%	-3.85%	-36.59%	-10.87%	-	-
Horiz. %	108.70%	108.70%	41.30%	54.35%	56.52%	89.13%	100.00%	-
P/NAPS	1.82	2.06	2.12	1.93	2.43	2.02	2.14	-2.66%
YoY %	-11.65%	-2.83%	9.84%	-20.58%	20.30%	-5.61%	-	-
Horiz. %	85.05%	96.26%	99.07%	90.19%	113.55%	94.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	25/08/16	25/08/15	27/08/14	28/08/13	28/08/12	-
Price	9.44	10.58	10.64	8.92	10.20	9.00	9.34	-
P/RPS	8.15	10.00	14.69	10.92	11.19	10.77	12.50	-6.87%
YoY %	-18.50%	-31.93%	34.52%	-2.41%	3.90%	-13.84%	-	-
Horiz. %	65.20%	80.00%	117.52%	87.36%	89.52%	86.16%	100.00%	-
P/EPS	59.71	58.97	152.74	74.27	45.56	79.02	47.68	3.81%
YoY %	1.25%	-61.39%	105.66%	63.02%	-42.34%	65.73%	-	-
Horiz. %	125.23%	123.68%	320.34%	155.77%	95.55%	165.73%	100.00%	-
EY	1.67	1.70	0.65	1.35	2.20	1.27	2.10	-3.74%
YoY %	-1.76%	161.54%	-51.85%	-38.64%	73.23%	-39.52%	-	-
Horiz. %	79.52%	80.95%	30.95%	64.29%	104.76%	60.48%	100.00%	-
DY	0.50	0.52	0.19	0.28	0.29	0.42	0.46	1.39%
YoY %	-3.85%	173.68%	-32.14%	-3.45%	-30.95%	-8.70%	-	-
Horiz. %	108.70%	113.04%	41.30%	60.87%	63.04%	91.30%	100.00%	-
P/NAPS	1.82	1.97	2.13	1.74	2.14	1.97	2.15	-2.73%
YoY %	-7.61%	-7.51%	22.41%	-18.69%	8.63%	-8.37%	-	-
Horiz. %	84.65%	91.63%	99.07%	80.93%	99.53%	91.63%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 12:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 12:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:55:00

TURTLE SYSTEM 20

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

325

PTRANS

PERAK TRANSIT BERHAD

321

MBSB

MALAYSIA BUILDING SOCIETY BHD

246

TOPGLOV

TOP GLOVE CORPORATION BHD

231

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

GENTING

GENTING BHD

163

DNEX

DAGANG NEXCHANGE BERHAD

159

PBBANK

PUBLIC BANK BHD

154

Daily Stocks

INGENIEU

0.09

-0.005

475,092,000

HSI-HUZ

0.165

-0.015

210,577,200

HSI-CV8

0.165

0.00

190,469,800

INGENIEU-WB

0.02

0.00

126,259,900

HSI-CXG

0.26

+0.005

87,717,400

ICONIC-WA

0.03

-0.005

61,032,600

AHB

0.17

+0.01

60,209,100

TOPGLOV

1.21

+0.01

59,294,100

MBSB

0.94

+0.05

58,524,000

JAKS

0.135

+0.01

58,503,600

More active Stocks

MPI

39.68

+3.08

601,200

ARKA

2.35

+0.33

260,800

HLIND

11.40

+0.32

52,900

NESTLE

129.80

+0.30

25,000

PETDAG

21.18

+0.28

73,000

GAMUDA

5.85

+0.27

9,146,800

PPB

15.34

+0.22

399,700

HLCAP

4.80

+0.20

444,900

GCB-C5

1.01

+0.195

50,000

MSC

3.45

+0.17

1,789,700

More gainer Stocks

ALLIANZ

23.02

-0.36

16,300

HEIM

25.26

-0.34

37,100

DLADY

32.74

-0.26

6,400

F&N

33.20

-0.16

51,500

UTDPLT

25.70

-0.14

157,400

IDEAL

3.36

-0.14

6,000

PIE

5.69

-0.13

1,020,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

123,300

APOLLO

6.88

-0.11

17,700

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