[GENP] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	980,013	691,878	515,002	881,631	605,940	405,187	368,863	17.67%
YoY %	41.65%	34.34%	-41.59%	45.50%	49.55%	9.85%	-	-
Horiz. %	265.68%	187.57%	139.62%	239.01%	164.27%	109.85%	100.00%	-
PBT	473,740	300,208	205,718	439,610	293,283	143,977	156,674	20.24%
YoY %	57.80%	45.93%	-53.20%	49.89%	103.70%	-8.10%	-	-
Horiz. %	302.37%	191.61%	131.30%	280.59%	187.19%	91.90%	100.00%	-
Tax	-124,564	-79,291	-46,721	-98,792	-67,231	-33,250	-30,090	26.70%
YoY %	-57.10%	-69.71%	52.71%	-46.94%	-102.20%	-10.50%	-	-
Horiz. %	413.97%	263.51%	155.27%	328.32%	223.43%	110.50%	100.00%	-
NP	349,176	220,917	158,997	340,818	226,052	110,727	126,584	18.41%
YoY %	58.06%	38.94%	-53.35%	50.77%	104.15%	-12.53%	-	-
Horiz. %	275.85%	174.52%	125.61%	269.24%	178.58%	87.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,990	221,443	157,308	336,390	223,224	109,451	125,318	18.54%
YoY %	57.15%	40.77%	-53.24%	50.70%	103.95%	-12.66%	-	-
Horiz. %	277.69%	176.70%	125.53%	268.43%	178.13%	87.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.29%	26.41%	22.71%	22.47%	22.92%	23.09%	19.21%	-
YoY %	-0.45%	16.29%	1.07%	-1.96%	-0.74%	20.20%	-	-
Horiz. %	136.86%	137.48%	118.22%	116.97%	119.31%	120.20%	100.00%	-
Total Cost	630,837	470,961	356,005	540,813	379,888	294,460	242,279	17.28%
YoY %	33.95%	32.29%	-34.17%	42.36%	29.01%	21.54%	-	-
Horiz. %	260.38%	194.39%	146.94%	223.22%	156.80%	121.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	12.14%
YoY %	14.08%	11.86%	6.66%	19.24%	13.99%	7.58%	-	-
Horiz. %	199.02%	174.46%	155.97%	146.23%	122.64%	107.58%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	32,249	30,334	28,388	37,805	24,443	20,531	18,571	9.62%
YoY %	6.31%	6.86%	-24.91%	54.67%	19.05%	10.55%	-	-
Horiz. %	173.65%	163.34%	152.86%	203.57%	131.62%	110.55%	100.00%	-
Div Payout %	9.27%	13.70%	18.05%	11.24%	10.95%	18.76%	14.82%	-
YoY %	-32.34%	-24.10%	60.59%	2.65%	-41.63%	26.59%	-	-
Horiz. %	62.55%	92.44%	121.79%	75.84%	73.89%	126.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	12.14%
YoY %	14.08%	11.86%	6.66%	19.24%	13.99%	7.58%	-	-
Horiz. %	199.02%	174.46%	155.97%	146.23%	122.64%	107.58%	100.00%	-
NOSH	758,809	758,366	757,016	756,102	752,102	746,596	742,845	0.35%
YoY %	0.06%	0.18%	0.12%	0.53%	0.74%	0.50%	-	-
Horiz. %	102.15%	102.09%	101.91%	101.78%	101.25%	100.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	35.63%	31.93%	30.87%	38.66%	37.31%	27.33%	34.32%	-
YoY %	11.59%	3.43%	-20.15%	3.62%	36.52%	-20.37%	-	-
Horiz. %	103.82%	93.04%	89.95%	112.65%	108.71%	79.63%	100.00%	-
ROE	11.05%	8.02%	6.37%	14.54%	11.50%	6.43%	7.92%	-
YoY %	37.78%	25.90%	-56.19%	26.43%	78.85%	-18.81%	-	-
Horiz. %	139.52%	101.26%	80.43%	183.59%	145.20%	81.19%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	129.15	91.23	68.03	116.60	80.57	54.27	49.66	17.25%
YoY %	41.57%	34.10%	-41.66%	44.72%	48.46%	9.28%	-	-
Horiz. %	260.07%	183.71%	136.99%	234.80%	162.24%	109.28%	100.00%	-
EPS	45.86	29.20	20.78	44.49	29.68	14.66	16.87	18.12%
YoY %	57.05%	40.52%	-53.29%	49.90%	102.46%	-13.10%	-	-
Horiz. %	271.84%	173.09%	123.18%	263.72%	175.93%	86.90%	100.00%	-
DPS	4.25	4.00	3.75	5.00	3.25	2.75	2.50	9.24%
YoY %	6.25%	6.67%	-25.00%	53.85%	18.18%	10.00%	-	-
Horiz. %	170.00%	160.00%	150.00%	200.00%	130.00%	110.00%	100.00%	-
NAPS	4.15	3.64	3.26	3.06	2.58	2.28	2.13	11.75%
YoY %	14.01%	11.66%	6.54%	18.60%	13.16%	7.04%	-	-
Horiz. %	194.84%	170.89%	153.05%	143.66%	121.13%	107.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 756,666
RPS	109.27	77.14	57.42	98.30	67.56	45.18	41.13	17.67%
YoY %	41.65%	34.34%	-41.59%	45.50%	49.54%	9.85%	-	-
Horiz. %	265.67%	187.55%	139.61%	239.00%	164.26%	109.85%	100.00%	-
EPS	38.80	24.69	17.54	37.51	24.89	12.20	13.97	18.55%
YoY %	57.15%	40.76%	-53.24%	50.70%	104.02%	-12.67%	-	-
Horiz. %	277.74%	176.74%	125.55%	268.50%	178.17%	87.33%	100.00%	-
DPS	3.60	3.38	3.17	4.22	2.73	2.29	2.07	9.65%
YoY %	6.51%	6.62%	-24.88%	54.58%	19.21%	10.63%	-	-
Horiz. %	173.91%	163.29%	153.14%	203.86%	131.88%	110.63%	100.00%	-
NAPS	3.5111	3.0778	2.7516	2.5797	2.1635	1.898	1.7642	12.14%
YoY %	14.08%	11.85%	6.66%	19.24%	13.99%	7.58%	-	-
Horiz. %	199.02%	174.46%	155.97%	146.22%	122.63%	107.58%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	7.00	7.72	6.00	4.60	6.40	3.50	2.32	-
P/RPS	5.42	8.46	8.82	3.95	7.94	6.45	4.67	2.51%
YoY %	-35.93%	-4.08%	123.29%	-50.25%	23.10%	38.12%	-	-
Horiz. %	116.06%	181.16%	188.87%	84.58%	170.02%	138.12%	100.00%	-
P/EPS	15.26	26.44	28.87	10.34	21.56	23.87	13.75	1.75%
YoY %	-42.28%	-8.42%	179.21%	-52.04%	-9.68%	73.60%	-	-
Horiz. %	110.98%	192.29%	209.96%	75.20%	156.80%	173.60%	100.00%	-
EY	6.55	3.78	3.46	9.67	4.64	4.19	7.27	-1.72%
YoY %	73.28%	9.25%	-64.22%	108.41%	10.74%	-42.37%	-	-
Horiz. %	90.10%	51.99%	47.59%	133.01%	63.82%	57.63%	100.00%	-
DY	0.61	0.52	0.63	1.09	0.51	0.79	1.08	-9.07%
YoY %	17.31%	-17.46%	-42.20%	113.73%	-35.44%	-26.85%	-	-
Horiz. %	56.48%	48.15%	58.33%	100.93%	47.22%	73.15%	100.00%	-
P/NAPS	1.69	2.12	1.84	1.50	2.48	1.54	1.09	7.57%
YoY %	-20.28%	15.22%	22.67%	-39.52%	61.04%	41.28%	-	-
Horiz. %	155.05%	194.50%	168.81%	137.61%	227.52%	141.28%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	24/11/10	24/11/09	25/11/08	22/11/07	23/11/06	25/11/05	-
Price	8.03	8.81	6.23	3.38	7.15	3.94	2.16	-
P/RPS	6.22	9.66	9.16	2.90	8.87	7.26	4.35	6.13%
YoY %	-35.61%	5.46%	215.86%	-67.31%	22.18%	66.90%	-	-
Horiz. %	142.99%	222.07%	210.57%	66.67%	203.91%	166.90%	100.00%	-
P/EPS	17.51	30.17	29.98	7.60	24.09	26.88	12.80	5.35%
YoY %	-41.96%	0.63%	294.47%	-68.45%	-10.38%	110.00%	-	-
Horiz. %	136.80%	235.70%	234.22%	59.37%	188.20%	210.00%	100.00%	-
EY	5.71	3.31	3.34	13.16	4.15	3.72	7.81	-5.08%
YoY %	72.51%	-0.90%	-74.62%	217.11%	11.56%	-52.37%	-	-
Horiz. %	73.11%	42.38%	42.77%	168.50%	53.14%	47.63%	100.00%	-
DY	0.53	0.45	0.60	1.48	0.45	0.70	1.16	-12.23%
YoY %	17.78%	-25.00%	-59.46%	228.89%	-35.71%	-39.66%	-	-
Horiz. %	45.69%	38.79%	51.72%	127.59%	38.79%	60.34%	100.00%	-
P/NAPS	1.93	2.42	1.91	1.10	2.77	1.73	1.01	11.39%
YoY %	-20.25%	26.70%	73.64%	-60.29%	60.12%	71.29%	-	-
Horiz. %	191.09%	239.60%	189.11%	108.91%	274.26%	171.29%	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