[GENP] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	1,420,561	1,275,833	966,665	950,527	1,063,927	976,223	893,275	8.03%
YoY %	11.34%	31.98%	1.70%	-10.66%	8.98%	9.29%	-	-
Horiz. %	159.03%	142.83%	108.22%	106.41%	119.10%	109.29%	100.00%	-
PBT	192,897	318,980	190,209	177,192	342,406	155,654	304,875	-7.34%
YoY %	-39.53%	67.70%	7.35%	-48.25%	119.98%	-48.94%	-	-
Horiz. %	63.27%	104.63%	62.39%	58.12%	112.31%	51.06%	100.00%	-
Tax	-56,206	-86,105	-54,450	-52,068	-97,725	-44,274	-69,351	-3.44%
YoY %	34.72%	-58.14%	-4.57%	46.72%	-120.73%	36.16%	-	-
Horiz. %	81.05%	124.16%	78.51%	75.08%	140.91%	63.84%	100.00%	-
NP	136,691	232,875	135,759	125,124	244,681	111,380	235,524	-8.66%
YoY %	-41.30%	71.54%	8.50%	-48.86%	119.68%	-52.71%	-	-
Horiz. %	58.04%	98.88%	57.64%	53.13%	103.89%	47.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,629	220,013	148,965	130,350	239,569	122,737	240,037	-7.46%
YoY %	-31.54%	47.69%	14.28%	-45.59%	95.19%	-48.87%	-	-
Horiz. %	62.75%	91.66%	62.06%	54.30%	99.81%	51.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.14%	26.99%	28.63%	29.39%	28.54%	28.44%	22.75%	-
YoY %	7.97%	-5.73%	-2.59%	2.98%	0.35%	25.01%	-	-
Horiz. %	128.09%	118.64%	125.85%	129.19%	125.45%	125.01%	100.00%	-
Total Cost	1,283,870	1,042,958	830,906	825,403	819,246	864,843	657,751	11.78%
YoY %	23.10%	25.52%	0.67%	0.75%	-5.27%	31.48%	-	-
Horiz. %	195.19%	158.56%	126.33%	125.49%	124.55%	131.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,120,693	4,268,908	3,940,909	4,012,553	3,715,608	3,398,403	3,346,706	3.52%
YoY %	-3.47%	8.32%	-1.79%	7.99%	9.33%	1.54%	-	-
Horiz. %	123.13%	127.56%	117.75%	119.90%	111.02%	101.54%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	38,154	44,050	15,763	19,328	22,888	362,218	32,252	2.83%
YoY %	-13.38%	179.45%	-18.44%	-15.55%	-93.68%	1,023.09%	-	-
Horiz. %	118.30%	136.58%	48.87%	59.93%	70.97%	1,123.09%	100.00%	-
Div Payout %	25.33%	20.02%	10.58%	14.83%	9.55%	295.12%	13.44%	-
YoY %	26.52%	89.22%	-28.66%	55.29%	-96.76%	2,095.83%	-	-
Horiz. %	188.47%	148.96%	78.72%	110.34%	71.06%	2,195.83%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	4,120,693	4,268,908	3,940,909	4,012,553	3,715,608	3,398,403	3,346,706	3.52%
YoY %	-3.47%	8.32%	-1.79%	7.99%	9.33%	1.54%	-	-
Horiz. %	123.13%	127.56%	117.75%	119.90%	111.02%	101.54%	100.00%	-
NOSH	805,037	800,921	788,181	773,131	762,958	758,572	758,890	0.98%
YoY %	0.51%	1.62%	1.95%	1.33%	0.58%	-0.04%	-	-
Horiz. %	106.08%	105.54%	103.86%	101.88%	100.54%	99.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	9.62%	18.25%	14.04%	13.16%	23.00%	11.41%	26.37%	-
YoY %	-47.29%	29.99%	6.69%	-42.78%	101.58%	-56.73%	-	-
Horiz. %	36.48%	69.21%	53.24%	49.91%	87.22%	43.27%	100.00%	-
ROE	3.66%	5.15%	3.78%	3.25%	6.45%	3.61%	7.17%	-
YoY %	-28.93%	36.24%	16.31%	-49.61%	78.67%	-49.65%	-	-
Horiz. %	51.05%	71.83%	52.72%	45.33%	89.96%	50.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	176.85	159.30	122.64	122.95	139.45	128.69	117.71	7.01%
YoY %	11.02%	29.89%	-0.25%	-11.83%	8.36%	9.33%	-	-
Horiz. %	150.24%	135.33%	104.19%	104.45%	118.47%	109.33%	100.00%	-
EPS	18.73	27.47	18.90	16.86	31.40	16.18	31.63	-8.35%
YoY %	-31.82%	45.34%	12.10%	-46.31%	94.07%	-48.85%	-	-
Horiz. %	59.22%	86.85%	59.75%	53.30%	99.27%	51.15%	100.00%	-
DPS	4.75	5.50	2.00	2.50	3.00	47.75	4.25	1.87%
YoY %	-13.64%	175.00%	-20.00%	-16.67%	-93.72%	1,023.53%	-	-
Horiz. %	111.76%	129.41%	47.06%	58.82%	70.59%	1,123.53%	100.00%	-
NAPS	5.13	5.33	5.00	5.19	4.87	4.48	4.41	2.55%
YoY %	-3.75%	6.60%	-3.66%	6.57%	8.71%	1.59%	-	-
Horiz. %	116.33%	120.86%	113.38%	117.69%	110.43%	101.59%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 771,864
RPS	158.30	142.18	107.72	105.93	118.56	108.79	99.54	8.03%
YoY %	11.34%	31.99%	1.69%	-10.65%	8.98%	9.29%	-	-
Horiz. %	159.03%	142.84%	108.22%	106.42%	119.11%	109.29%	100.00%	-
EPS	16.79	24.52	16.60	14.53	26.70	13.68	26.75	-7.46%
YoY %	-31.53%	47.71%	14.25%	-45.58%	95.18%	-48.86%	-	-
Horiz. %	62.77%	91.66%	62.06%	54.32%	99.81%	51.14%	100.00%	-
DPS	4.25	4.91	1.76	2.15	2.55	40.36	3.59	2.85%
YoY %	-13.44%	178.98%	-18.14%	-15.69%	-93.68%	1,024.23%	-	-
Horiz. %	118.38%	136.77%	49.03%	59.89%	71.03%	1,124.23%	100.00%	-
NAPS	4.592	4.7572	4.3917	4.4715	4.1406	3.7871	3.7295	3.52%
YoY %	-3.47%	8.32%	-1.78%	7.99%	9.33%	1.54%	-	-
Horiz. %	123.13%	127.56%	117.76%	119.90%	111.02%	101.54%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	9.49	10.30	11.00	9.91	9.93	9.40	9.20	-
P/RPS	5.37	6.47	8.97	8.06	7.12	7.30	7.82	-6.06%
YoY %	-17.00%	-27.87%	11.29%	13.20%	-2.47%	-6.65%	-	-
Horiz. %	68.67%	82.74%	114.71%	103.07%	91.05%	93.35%	100.00%	-
P/EPS	50.61	37.50	58.20	58.78	31.62	58.10	29.09	9.66%
YoY %	34.96%	-35.57%	-0.99%	85.90%	-45.58%	99.72%	-	-
Horiz. %	173.98%	128.91%	200.07%	202.06%	108.70%	199.72%	100.00%	-
EY	1.98	2.67	1.72	1.70	3.16	1.72	3.44	-8.79%
YoY %	-25.84%	55.23%	1.18%	-46.20%	83.72%	-50.00%	-	-
Horiz. %	57.56%	77.62%	50.00%	49.42%	91.86%	50.00%	100.00%	-
DY	0.50	0.53	0.18	0.25	0.30	5.08	0.46	1.39%
YoY %	-5.66%	194.44%	-28.00%	-16.67%	-94.09%	1,004.35%	-	-
Horiz. %	108.70%	115.22%	39.13%	54.35%	65.22%	1,104.35%	100.00%	-
P/NAPS	1.85	1.93	2.20	1.91	2.04	2.10	2.09	-2.01%
YoY %	-4.15%	-12.27%	15.18%	-6.37%	-2.86%	0.48%	-	-
Horiz. %	88.52%	92.34%	105.26%	91.39%	97.61%	100.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	22/11/17	23/11/16	25/11/15	20/11/14	27/11/13	28/11/12	-
Price	9.65	10.48	10.52	10.24	10.46	10.78	8.48	-
P/RPS	5.46	6.58	8.58	8.33	7.50	8.38	7.20	-4.50%
YoY %	-17.02%	-23.31%	3.00%	11.07%	-10.50%	16.39%	-	-
Horiz. %	75.83%	91.39%	119.17%	115.69%	104.17%	116.39%	100.00%	-
P/EPS	51.46	38.15	55.66	60.74	33.31	66.63	26.81	11.47%
YoY %	34.89%	-31.46%	-8.36%	82.35%	-50.01%	148.53%	-	-
Horiz. %	191.94%	142.30%	207.61%	226.56%	124.24%	248.53%	100.00%	-
EY	1.94	2.62	1.80	1.65	3.00	1.50	3.73	-10.31%
YoY %	-25.95%	45.56%	9.09%	-45.00%	100.00%	-59.79%	-	-
Horiz. %	52.01%	70.24%	48.26%	44.24%	80.43%	40.21%	100.00%	-
DY	0.49	0.52	0.19	0.24	0.29	4.43	0.50	-0.33%
YoY %	-5.77%	173.68%	-20.83%	-17.24%	-93.45%	786.00%	-	-
Horiz. %	98.00%	104.00%	38.00%	48.00%	58.00%	886.00%	100.00%	-
P/NAPS	1.88	1.97	2.10	1.97	2.15	2.41	1.92	-0.35%
YoY %	-4.57%	-6.19%	6.60%	-8.37%	-10.79%	25.52%	-	-
Horiz. %	97.92%	102.60%	109.38%	102.60%	111.98%	125.52%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-31 16:40:00

EMA 5

5 Mins

SELL

2024-05-31 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

373

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

HLIND

HONG LEONG INDUSTRIES BHD

258

GENM

GENTING MALAYSIA BERHAD

238

NOTION

NOTION VTEC BHD

237

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

MYEG

MY E.G. SERVICES BHD

217

PTRANS

PERAK TRANSIT BERHAD

214

JTIASA

JAYA TIASA HOLDINGS BHD

192

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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