[GENP] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	1,758,916	1,622,810	1,420,561	1,275,833	966,665	950,527	1,063,927	8.73%
YoY %	8.39%	14.24%	11.34%	31.98%	1.70%	-10.66%	-	-
Horiz. %	165.32%	152.53%	133.52%	119.92%	90.86%	89.34%	100.00%	-
PBT	195,239	104,371	192,897	318,980	190,209	177,192	342,406	-8.93%
YoY %	87.06%	-45.89%	-39.53%	67.70%	7.35%	-48.25%	-	-
Horiz. %	57.02%	30.48%	56.34%	93.16%	55.55%	51.75%	100.00%	-
Tax	-42,806	-30,920	-56,206	-86,105	-54,450	-52,068	-97,725	-12.84%
YoY %	-38.44%	44.99%	34.72%	-58.14%	-4.57%	46.72%	-	-
Horiz. %	43.80%	31.64%	57.51%	88.11%	55.72%	53.28%	100.00%	-
NP	152,433	73,451	136,691	232,875	135,759	125,124	244,681	-7.57%
YoY %	107.53%	-46.26%	-41.30%	71.54%	8.50%	-48.86%	-	-
Horiz. %	62.30%	30.02%	55.86%	95.17%	55.48%	51.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,314	80,386	150,629	220,013	148,965	130,350	239,569	-5.06%
YoY %	118.09%	-46.63%	-31.54%	47.69%	14.28%	-45.59%	-	-
Horiz. %	73.18%	33.55%	62.87%	91.84%	62.18%	54.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	29.63%	29.14%	26.99%	28.63%	29.39%	28.54%	-
YoY %	-26.02%	1.68%	7.97%	-5.73%	-2.59%	2.98%	-	-
Horiz. %	76.80%	103.82%	102.10%	94.57%	100.32%	102.98%	100.00%	-
Total Cost	1,606,483	1,549,359	1,283,870	1,042,958	830,906	825,403	819,246	11.86%
YoY %	3.69%	20.68%	23.10%	25.52%	0.67%	0.75%	-	-
Horiz. %	196.09%	189.12%	156.71%	127.31%	101.42%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,764,121	4,844,869	4,120,693	4,268,908	3,940,909	4,012,553	3,715,608	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.79%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	53,831	31,401	38,154	44,050	15,763	19,328	22,888	15.30%
YoY %	71.43%	-17.70%	-13.38%	179.45%	-18.44%	-15.55%	-	-
Horiz. %	235.19%	137.19%	166.70%	192.46%	68.87%	84.45%	100.00%	-
Div Payout %	30.71%	39.06%	25.33%	20.02%	10.58%	14.83%	9.55%	-
YoY %	-21.38%	54.20%	26.52%	89.22%	-28.66%	55.29%	-	-
Horiz. %	321.57%	409.01%	265.24%	209.63%	110.79%	155.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	4,764,121	4,844,869	4,120,693	4,268,908	3,940,909	4,012,553	3,715,608	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.79%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-
NOSH	897,358	897,358	805,037	800,921	788,181	773,131	762,958	2.73%
YoY %	0.00%	11.47%	0.51%	1.62%	1.95%	1.33%	-	-
Horiz. %	117.62%	117.62%	105.52%	104.98%	103.31%	101.33%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	8.67%	4.53%	9.62%	18.25%	14.04%	13.16%	23.00%	-
YoY %	91.39%	-52.91%	-47.29%	29.99%	6.69%	-42.78%	-	-
Horiz. %	37.70%	19.70%	41.83%	79.35%	61.04%	57.22%	100.00%	-
ROE	3.68%	1.66%	3.66%	5.15%	3.78%	3.25%	6.45%	-
YoY %	121.69%	-54.64%	-28.93%	36.24%	16.31%	-49.61%	-	-
Horiz. %	57.05%	25.74%	56.74%	79.84%	58.60%	50.39%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	196.05	180.88	176.85	159.30	122.64	122.95	139.45	5.83%
YoY %	8.39%	2.28%	11.02%	29.89%	-0.25%	-11.83%	-	-
Horiz. %	140.59%	129.71%	126.82%	114.23%	87.95%	88.17%	100.00%	-
EPS	19.54	9.56	18.73	27.47	18.90	16.86	31.40	-7.59%
YoY %	104.39%	-48.96%	-31.82%	45.34%	12.10%	-46.31%	-	-
Horiz. %	62.23%	30.45%	59.65%	87.48%	60.19%	53.69%	100.00%	-
DPS	6.00	3.50	4.75	5.50	2.00	2.50	3.00	12.23%
YoY %	71.43%	-26.32%	-13.64%	175.00%	-20.00%	-16.67%	-	-
Horiz. %	200.00%	116.67%	158.33%	183.33%	66.67%	83.33%	100.00%	-
NAPS	5.31	5.40	5.13	5.33	5.00	5.19	4.87	1.45%
YoY %	-1.67%	5.26%	-3.75%	6.60%	-3.66%	6.57%	-	-
Horiz. %	109.03%	110.88%	105.34%	109.45%	102.67%	106.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 793,620
RPS	196.01	180.84	158.30	142.18	107.72	105.93	118.56	8.73%
YoY %	8.39%	14.24%	11.34%	31.99%	1.69%	-10.65%	-	-
Horiz. %	165.33%	152.53%	133.52%	119.92%	90.86%	89.35%	100.00%	-
EPS	19.54	8.96	16.79	24.52	16.60	14.53	26.70	-5.06%
YoY %	118.08%	-46.63%	-31.53%	47.71%	14.25%	-45.58%	-	-
Horiz. %	73.18%	33.56%	62.88%	91.84%	62.17%	54.42%	100.00%	-
DPS	6.00	3.50	4.25	4.91	1.76	2.15	2.55	15.31%
YoY %	71.43%	-17.65%	-13.44%	178.98%	-18.14%	-15.69%	-	-
Horiz. %	235.29%	137.25%	166.67%	192.55%	69.02%	84.31%	100.00%	-
NAPS	5.3091	5.399	4.592	4.7572	4.3917	4.4715	4.1406	4.22%
YoY %	-1.67%	17.57%	-3.47%	8.32%	-1.78%	7.99%	-	-
Horiz. %	128.22%	130.39%	110.90%	114.89%	106.06%	107.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	9.90	9.91	9.49	10.30	11.00	9.91	9.93	-
P/RPS	5.05	5.48	5.37	6.47	8.97	8.06	7.12	-5.55%
YoY %	-7.85%	2.05%	-17.00%	-27.87%	11.29%	13.20%	-	-
Horiz. %	70.93%	76.97%	75.42%	90.87%	125.98%	113.20%	100.00%	-
P/EPS	50.66	110.61	50.61	37.50	58.20	58.78	31.62	8.16%
YoY %	-54.20%	118.55%	34.96%	-35.57%	-0.99%	85.90%	-	-
Horiz. %	160.22%	349.81%	160.06%	118.60%	184.06%	185.90%	100.00%	-
EY	1.97	0.90	1.98	2.67	1.72	1.70	3.16	-7.56%
YoY %	118.89%	-54.55%	-25.84%	55.23%	1.18%	-46.20%	-	-
Horiz. %	62.34%	28.48%	62.66%	84.49%	54.43%	53.80%	100.00%	-
DY	0.61	0.35	0.50	0.53	0.18	0.25	0.30	12.54%
YoY %	74.29%	-30.00%	-5.66%	194.44%	-28.00%	-16.67%	-	-
Horiz. %	203.33%	116.67%	166.67%	176.67%	60.00%	83.33%	100.00%	-
P/NAPS	1.86	1.84	1.85	1.93	2.20	1.91	2.04	-1.52%
YoY %	1.09%	-0.54%	-4.15%	-12.27%	15.18%	-6.37%	-	-
Horiz. %	91.18%	90.20%	90.69%	94.61%	107.84%	93.63%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	27/11/19	29/11/18	22/11/17	23/11/16	25/11/15	20/11/14	-
Price	9.80	10.60	9.65	10.48	10.52	10.24	10.46	-
P/RPS	5.00	5.86	5.46	6.58	8.58	8.33	7.50	-6.52%
YoY %	-14.68%	7.33%	-17.02%	-23.31%	3.00%	11.07%	-	-
Horiz. %	66.67%	78.13%	72.80%	87.73%	114.40%	111.07%	100.00%	-
P/EPS	50.15	118.31	51.46	38.15	55.66	60.74	33.31	7.05%
YoY %	-57.61%	129.91%	34.89%	-31.46%	-8.36%	82.35%	-	-
Horiz. %	150.56%	355.18%	154.49%	114.53%	167.10%	182.35%	100.00%	-
EY	1.99	0.85	1.94	2.62	1.80	1.65	3.00	-6.60%
YoY %	134.12%	-56.19%	-25.95%	45.56%	9.09%	-45.00%	-	-
Horiz. %	66.33%	28.33%	64.67%	87.33%	60.00%	55.00%	100.00%	-
DY	0.61	0.33	0.49	0.52	0.19	0.24	0.29	13.18%
YoY %	84.85%	-32.65%	-5.77%	173.68%	-20.83%	-17.24%	-	-
Horiz. %	210.34%	113.79%	168.97%	179.31%	65.52%	82.76%	100.00%	-
P/NAPS	1.85	1.96	1.88	1.97	2.10	1.97	2.15	-2.47%
YoY %	-5.61%	4.26%	-4.57%	-6.19%	6.60%	-8.37%	-	-
Horiz. %	86.05%	91.16%	87.44%	91.63%	97.67%	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 11:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 11:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:30:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-20 11:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 11:30:00

TURTLE SYSTEM 55

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

343

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

211

MBSB

MALAYSIA BUILDING SOCIETY BHD

210

YTLPOWR

YTL POWER INTERNATIONAL BHD

199

GENTING

GENTING BHD

154

DNEX

DAGANG NEXCHANGE BERHAD

150

PBBANK

PUBLIC BANK BHD

138

Daily Stocks

INGENIEU

0.09

-0.005

474,008,000

HSI-HUZ

0.165

-0.015

210,554,200

HSI-CV8

0.165

0.00

190,419,800

INGENIEU-WB

0.015

-0.005

126,214,900

HSI-CXG

0.26

+0.005

87,707,400

AHB

0.17

+0.01

59,868,900

ICONIC-WA

0.035

0.00

58,688,100

ASB

0.13

+0.005

58,242,500

MBSB

0.945

+0.055

57,226,500

JAKS

0.135

+0.01

57,171,300

More active Stocks

MPI

39.78

+3.18

550,200

HLIND

11.42

+0.34

44,900

ARKA

2.35

+0.33

257,700

GAMUDA

5.84

+0.26

8,449,600

PETDAG

21.16

+0.26

59,000

HLCAP

4.80

+0.20

420,200

NESTLE

129.70

+0.20

14,100

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

3,741,200

PPB

15.30

+0.18

353,400

More gainer Stocks

ALLIANZ

22.96

-0.42

15,600

HEIM

25.30

-0.30

31,700

DLADY

32.72

-0.28

5,200

F&N

33.18

-0.18

12,600

IDEAL

3.36

-0.14

6,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

118,200

APOLLO

6.88

-0.11

17,700

PIE

5.72

-0.10

945,600

MAYBANKC1M

0.05

-0.10

100,000

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