[GENP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	976,223	893,275	980,013	691,878	515,002	881,631	605,940	8.26%
YoY %	9.29%	-8.85%	41.65%	34.34%	-41.59%	45.50%	-	-
Horiz. %	161.11%	147.42%	161.73%	114.18%	84.99%	145.50%	100.00%	-
PBT	155,654	304,875	473,740	300,208	205,718	439,610	293,283	-10.01%
YoY %	-48.94%	-35.65%	57.80%	45.93%	-53.20%	49.89%	-	-
Horiz. %	53.07%	103.95%	161.53%	102.36%	70.14%	149.89%	100.00%	-
Tax	-44,274	-69,351	-124,564	-79,291	-46,721	-98,792	-67,231	-6.71%
YoY %	36.16%	44.33%	-57.10%	-69.71%	52.71%	-46.94%	-	-
Horiz. %	65.85%	103.15%	185.28%	117.94%	69.49%	146.94%	100.00%	-
NP	111,380	235,524	349,176	220,917	158,997	340,818	226,052	-11.11%
YoY %	-52.71%	-32.55%	58.06%	38.94%	-53.35%	50.77%	-	-
Horiz. %	49.27%	104.19%	154.47%	97.73%	70.34%	150.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,737	240,037	347,990	221,443	157,308	336,390	223,224	-9.47%
YoY %	-48.87%	-31.02%	57.15%	40.77%	-53.24%	50.70%	-	-
Horiz. %	54.98%	107.53%	155.89%	99.20%	70.47%	150.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.44%	22.75%	26.29%	26.41%	22.71%	22.47%	22.92%	-
YoY %	25.01%	-13.47%	-0.45%	16.29%	1.07%	-1.96%	-	-
Horiz. %	124.08%	99.26%	114.70%	115.23%	99.08%	98.04%	100.00%	-
Total Cost	864,843	657,751	630,837	470,961	356,005	540,813	379,888	14.68%
YoY %	31.48%	4.27%	33.95%	32.29%	-34.17%	42.36%	-	-
Horiz. %	227.66%	173.14%	166.06%	123.97%	93.71%	142.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,398,403	3,346,706	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	9.78%
YoY %	1.54%	6.28%	14.08%	11.86%	6.66%	19.24%	-	-
Horiz. %	175.14%	172.47%	162.29%	142.26%	127.18%	119.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	362,218	32,252	32,249	30,334	28,388	37,805	24,443	56.65%
YoY %	1,023.09%	0.01%	6.31%	6.86%	-24.91%	54.67%	-	-
Horiz. %	1,481.89%	131.95%	131.94%	124.10%	116.14%	154.67%	100.00%	-
Div Payout %	295.12%	13.44%	9.27%	13.70%	18.05%	11.24%	10.95%	-
YoY %	2,095.83%	44.98%	-32.34%	-24.10%	60.59%	2.65%	-	-
Horiz. %	2,695.16%	122.74%	84.66%	125.11%	164.84%	102.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	3,398,403	3,346,706	3,149,059	2,760,453	2,467,873	2,313,673	1,940,424	9.78%
YoY %	1.54%	6.28%	14.08%	11.86%	6.66%	19.24%	-	-
Horiz. %	175.14%	172.47%	162.29%	142.26%	127.18%	119.24%	100.00%	-
NOSH	758,572	758,890	758,809	758,366	757,016	756,102	752,102	0.14%
YoY %	-0.04%	0.01%	0.06%	0.18%	0.12%	0.53%	-	-
Horiz. %	100.86%	100.90%	100.89%	100.83%	100.65%	100.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	11.41%	26.37%	35.63%	31.93%	30.87%	38.66%	37.31%	-
YoY %	-56.73%	-25.99%	11.59%	3.43%	-20.15%	3.62%	-	-
Horiz. %	30.58%	70.68%	95.50%	85.58%	82.74%	103.62%	100.00%	-
ROE	3.61%	7.17%	11.05%	8.02%	6.37%	14.54%	11.50%	-
YoY %	-49.65%	-35.11%	37.78%	25.90%	-56.19%	26.43%	-	-
Horiz. %	31.39%	62.35%	96.09%	69.74%	55.39%	126.43%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	128.69	117.71	129.15	91.23	68.03	116.60	80.57	8.10%
YoY %	9.33%	-8.86%	41.57%	34.10%	-41.66%	44.72%	-	-
Horiz. %	159.72%	146.10%	160.30%	113.23%	84.44%	144.72%	100.00%	-
EPS	16.18	31.63	45.86	29.20	20.78	44.49	29.68	-9.60%
YoY %	-48.85%	-31.03%	57.05%	40.52%	-53.29%	49.90%	-	-
Horiz. %	54.51%	106.57%	154.51%	98.38%	70.01%	149.90%	100.00%	-
DPS	47.75	4.25	4.25	4.00	3.75	5.00	3.25	56.43%
YoY %	1,023.53%	0.00%	6.25%	6.67%	-25.00%	53.85%	-	-
Horiz. %	1,469.23%	130.77%	130.77%	123.08%	115.38%	153.85%	100.00%	-
NAPS	4.48	4.41	4.15	3.64	3.26	3.06	2.58	9.62%
YoY %	1.59%	6.27%	14.01%	11.66%	6.54%	18.60%	-	-
Horiz. %	173.64%	170.93%	160.85%	141.09%	126.36%	118.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 758,769
RPS	108.79	99.54	109.21	77.10	57.39	98.25	67.52	8.26%
YoY %	9.29%	-8.85%	41.65%	34.34%	-41.59%	45.51%	-	-
Horiz. %	161.12%	147.42%	161.74%	114.19%	85.00%	145.51%	100.00%	-
EPS	13.68	26.75	38.78	24.68	17.53	37.49	24.88	-9.47%
YoY %	-48.86%	-31.02%	57.13%	40.79%	-53.24%	50.68%	-	-
Horiz. %	54.98%	107.52%	155.87%	99.20%	70.46%	150.68%	100.00%	-
DPS	40.36	3.59	3.59	3.38	3.16	4.21	2.72	56.69%
YoY %	1,024.23%	0.00%	6.21%	6.96%	-24.94%	54.78%	-	-
Horiz. %	1,483.82%	131.99%	131.99%	124.26%	116.18%	154.78%	100.00%	-
NAPS	3.7871	3.7295	3.5093	3.0762	2.7502	2.5783	2.1624	9.78%
YoY %	1.54%	6.27%	14.08%	11.85%	6.67%	19.23%	-	-
Horiz. %	175.13%	172.47%	162.29%	142.26%	127.18%	119.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	9.40	9.20	7.00	7.72	6.00	4.60	6.40	-
P/RPS	7.30	7.82	5.42	8.46	8.82	3.95	7.94	-1.38%
YoY %	-6.65%	44.28%	-35.93%	-4.08%	123.29%	-50.25%	-	-
Horiz. %	91.94%	98.49%	68.26%	106.55%	111.08%	49.75%	100.00%	-
P/EPS	58.10	29.09	15.26	26.44	28.87	10.34	21.56	17.94%
YoY %	99.72%	90.63%	-42.28%	-8.42%	179.21%	-52.04%	-	-
Horiz. %	269.48%	134.93%	70.78%	122.63%	133.91%	47.96%	100.00%	-
EY	1.72	3.44	6.55	3.78	3.46	9.67	4.64	-15.23%
YoY %	-50.00%	-47.48%	73.28%	9.25%	-64.22%	108.41%	-	-
Horiz. %	37.07%	74.14%	141.16%	81.47%	74.57%	208.41%	100.00%	-
DY	5.08	0.46	0.61	0.52	0.63	1.09	0.51	46.63%
YoY %	1,004.35%	-24.59%	17.31%	-17.46%	-42.20%	113.73%	-	-
Horiz. %	996.08%	90.20%	119.61%	101.96%	123.53%	213.73%	100.00%	-
P/NAPS	2.10	2.09	1.69	2.12	1.84	1.50	2.48	-2.73%
YoY %	0.48%	23.67%	-20.28%	15.22%	22.67%	-39.52%	-	-
Horiz. %	84.68%	84.27%	68.15%	85.48%	74.19%	60.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	23/11/11	24/11/10	24/11/09	25/11/08	22/11/07	-
Price	10.78	8.48	8.03	8.81	6.23	3.38	7.15	-
P/RPS	8.38	7.20	6.22	9.66	9.16	2.90	8.87	-0.94%
YoY %	16.39%	15.76%	-35.61%	5.46%	215.86%	-67.31%	-	-
Horiz. %	94.48%	81.17%	70.12%	108.91%	103.27%	32.69%	100.00%	-
P/EPS	66.63	26.81	17.51	30.17	29.98	7.60	24.09	18.45%
YoY %	148.53%	53.11%	-41.96%	0.63%	294.47%	-68.45%	-	-
Horiz. %	276.59%	111.29%	72.69%	125.24%	124.45%	31.55%	100.00%	-
EY	1.50	3.73	5.71	3.31	3.34	13.16	4.15	-15.58%
YoY %	-59.79%	-34.68%	72.51%	-0.90%	-74.62%	217.11%	-	-
Horiz. %	36.14%	89.88%	137.59%	79.76%	80.48%	317.11%	100.00%	-
DY	4.43	0.50	0.53	0.45	0.60	1.48	0.45	46.34%
YoY %	786.00%	-5.66%	17.78%	-25.00%	-59.46%	228.89%	-	-
Horiz. %	984.44%	111.11%	117.78%	100.00%	133.33%	328.89%	100.00%	-
P/NAPS	2.41	1.92	1.93	2.42	1.91	1.10	2.77	-2.29%
YoY %	25.52%	-0.52%	-20.25%	26.70%	73.64%	-60.29%	-	-
Horiz. %	87.00%	69.31%	69.68%	87.36%	68.95%	39.71%	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