[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

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