[GENP] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Cumulative Result
Revenue	1,804,250	1,480,079	1,374,931	1,642,939	1,384,009	1,233,417	1,336,481	5.12%
YoY %	21.90%	7.65%	-16.31%	18.71%	12.21%	-7.71%	-	-
Horiz. %	135.00%	110.74%	102.88%	122.93%	103.56%	92.29%	100.00%	-
PBT	461,127	448,771	247,429	519,786	300,325	403,838	601,342	-4.32%
YoY %	2.75%	81.37%	-52.40%	73.07%	-25.63%	-32.84%	-	-
Horiz. %	76.68%	74.63%	41.15%	86.44%	49.94%	67.16%	100.00%	-
Tax	-116,339	-121,280	-70,834	-136,009	-80,462	-81,965	-158,664	-5.03%
YoY %	4.07%	-71.22%	47.92%	-69.04%	1.83%	48.34%	-	-
Horiz. %	73.32%	76.44%	44.64%	85.72%	50.71%	51.66%	100.00%	-
NP	344,788	327,491	176,595	383,777	219,863	321,873	442,678	-4.07%
YoY %	5.28%	85.45%	-53.98%	74.55%	-31.69%	-27.29%	-	-
Horiz. %	77.89%	73.98%	39.89%	86.69%	49.67%	72.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	337,710	338,213	189,749	377,245	227,797	327,063	442,031	-4.38%
YoY %	-0.15%	78.24%	-49.70%	65.61%	-30.35%	-26.01%	-	-
Horiz. %	76.40%	76.51%	42.93%	85.34%	51.53%	73.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	27.02%	28.63%	26.17%	26.79%	20.30%	26.38%	-
YoY %	-6.62%	-5.62%	9.40%	-2.31%	31.97%	-23.05%	-	-
Horiz. %	95.64%	102.43%	108.53%	99.20%	101.55%	76.95%	100.00%	-
Total Cost	1,459,462	1,152,588	1,198,336	1,259,162	1,164,146	911,544	893,803	8.50%
YoY %	26.62%	-3.82%	-4.83%	8.16%	27.71%	1.98%	-	-
Horiz. %	163.29%	128.95%	134.07%	140.88%	130.25%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,287,016	4,256,038	4,176,182	3,869,571	3,429,854	3,422,399	3,232,707	4.81%
YoY %	0.73%	1.91%	7.92%	12.82%	0.22%	5.87%	-	-
Horiz. %	132.61%	131.66%	129.19%	119.70%	106.10%	105.87%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	206,411	165,819	42,614	76,473	362,335	94,855	123,313	8.95%
YoY %	24.48%	289.12%	-44.28%	-78.89%	281.99%	-23.08%	-	-
Horiz. %	167.39%	134.47%	34.56%	62.02%	293.83%	76.92%	100.00%	-
Div Payout %	61.12%	49.03%	22.46%	20.27%	159.06%	29.00%	27.90%	-
YoY %	24.66%	118.30%	10.80%	-87.26%	448.48%	3.94%	-	-
Horiz. %	219.07%	175.73%	80.50%	72.65%	570.11%	103.94%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	4,287,016	4,256,038	4,176,182	3,869,571	3,429,854	3,422,399	3,232,707	4.81%
YoY %	0.73%	1.91%	7.92%	12.82%	0.22%	5.87%	-	-
Horiz. %	132.61%	131.66%	129.19%	119.70%	106.10%	105.87%	100.00%	-
NOSH	803,399	789,617	774,801	764,737	758,817	758,846	758,851	0.95%
YoY %	1.75%	1.91%	1.32%	0.78%	-0.00%	-0.00%	-	-
Horiz. %	105.87%	104.05%	102.10%	100.78%	100.00%	100.00%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	19.11%	22.13%	12.84%	23.36%	15.89%	26.10%	33.12%	-
YoY %	-13.65%	72.35%	-45.03%	47.01%	-39.12%	-21.20%	-	-
Horiz. %	57.70%	66.82%	38.77%	70.53%	47.98%	78.80%	100.00%	-
ROE	7.88%	7.95%	4.54%	9.75%	6.64%	9.56%	13.67%	-
YoY %	-0.88%	75.11%	-53.44%	46.84%	-30.54%	-30.07%	-	-
Horiz. %	57.64%	58.16%	33.21%	71.32%	48.57%	69.93%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	227.27	187.44	177.46	214.84	182.39	162.54	176.12	4.33%
YoY %	21.25%	5.62%	-17.40%	17.79%	12.21%	-7.71%	-	-
Horiz. %	129.04%	106.43%	100.76%	121.99%	103.56%	92.29%	100.00%	-
EPS	42.13	42.84	24.49	49.33	30.02	43.10	58.25	-5.25%
YoY %	-1.66%	74.93%	-50.35%	64.32%	-30.35%	-26.01%	-	-
Horiz. %	72.33%	73.55%	42.04%	84.69%	51.54%	73.99%	100.00%	-
DPS	26.00	21.00	5.50	10.00	47.75	12.50	16.25	8.14%
YoY %	23.81%	281.82%	-45.00%	-79.06%	282.00%	-23.08%	-	-
Horiz. %	160.00%	129.23%	33.85%	61.54%	293.85%	76.92%	100.00%	-
NAPS	5.40	5.39	5.39	5.06	4.52	4.51	4.26	4.02%
YoY %	0.19%	0.00%	6.52%	11.95%	0.22%	5.87%	-	-
Horiz. %	126.76%	126.53%	126.53%	118.78%	106.10%	105.87%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 758,963
RPS	201.06	164.94	153.22	183.09	154.23	137.45	148.94	5.12%
YoY %	21.90%	7.65%	-16.31%	18.71%	12.21%	-7.71%	-	-
Horiz. %	134.99%	110.74%	102.87%	122.93%	103.55%	92.29%	100.00%	-
EPS	37.63	37.69	21.15	42.04	25.39	36.45	49.26	-4.38%
YoY %	-0.16%	78.20%	-49.69%	65.58%	-30.34%	-26.00%	-	-
Horiz. %	76.39%	76.51%	42.94%	85.34%	51.54%	74.00%	100.00%	-
DPS	23.00	18.48	4.75	8.52	40.38	10.57	13.74	8.95%
YoY %	24.46%	289.05%	-44.25%	-78.90%	282.02%	-23.07%	-	-
Horiz. %	167.39%	134.50%	34.57%	62.01%	293.89%	76.93%	100.00%	-
NAPS	4.7774	4.7429	4.6539	4.3122	3.8222	3.8139	3.6025	4.81%
YoY %	0.73%	1.91%	7.92%	12.82%	0.22%	5.87%	-	-
Horiz. %	132.61%	131.66%	129.19%	119.70%	106.10%	105.87%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	10.50	10.80	10.60	10.00	11.04	9.00	8.60	-
P/RPS	4.62	5.76	5.97	4.65	6.05	5.54	4.88	-0.90%
YoY %	-19.79%	-3.52%	28.39%	-23.14%	9.21%	13.52%	-	-
Horiz. %	94.67%	118.03%	122.34%	95.29%	123.98%	113.52%	100.00%	-
P/EPS	24.68	25.21	43.28	20.27	36.78	20.88	14.76	8.93%
YoY %	-2.10%	-41.75%	113.52%	-44.89%	76.15%	41.46%	-	-
Horiz. %	167.21%	170.80%	293.22%	137.33%	249.19%	141.46%	100.00%	-
EY	4.05	3.97	2.31	4.93	2.72	4.79	6.77	-8.19%
YoY %	2.02%	71.86%	-53.14%	81.25%	-43.22%	-29.25%	-	-
Horiz. %	59.82%	58.64%	34.12%	72.82%	40.18%	70.75%	100.00%	-
DY	2.48	1.94	0.52	1.00	4.33	1.39	1.89	4.62%
YoY %	27.84%	273.08%	-48.00%	-76.91%	211.51%	-26.46%	-	-
Horiz. %	131.22%	102.65%	27.51%	52.91%	229.10%	73.54%	100.00%	-
P/NAPS	1.94	2.00	1.97	1.98	2.44	2.00	2.02	-0.67%
YoY %	-3.00%	1.52%	-0.51%	-18.85%	22.00%	-0.99%	-	-
Horiz. %	96.04%	99.01%	97.52%	98.02%	120.79%	99.01%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	22/02/17	22/02/16	25/02/15	26/02/14	27/02/13	27/02/12	-
Price	9.80	11.08	11.00	10.22	10.50	8.47	9.25	-
P/RPS	4.31	5.91	6.20	4.76	5.76	5.21	5.25	-3.23%
YoY %	-27.07%	-4.68%	30.25%	-17.36%	10.56%	-0.76%	-	-
Horiz. %	82.10%	112.57%	118.10%	90.67%	109.71%	99.24%	100.00%	-
P/EPS	23.04	25.87	44.92	20.72	34.98	19.65	15.88	6.39%
YoY %	-10.94%	-42.41%	116.80%	-40.77%	78.02%	23.74%	-	-
Horiz. %	145.09%	162.91%	282.87%	130.48%	220.28%	123.74%	100.00%	-
EY	4.34	3.87	2.23	4.83	2.86	5.09	6.30	-6.01%
YoY %	12.14%	73.54%	-53.83%	68.88%	-43.81%	-19.21%	-	-
Horiz. %	68.89%	61.43%	35.40%	76.67%	45.40%	80.79%	100.00%	-
DY	2.65	1.90	0.50	0.98	4.55	1.48	1.76	7.05%
YoY %	39.47%	280.00%	-48.98%	-78.46%	207.43%	-15.91%	-	-
Horiz. %	150.57%	107.95%	28.41%	55.68%	258.52%	84.09%	100.00%	-
P/NAPS	1.81	2.06	2.04	2.02	2.32	1.88	2.17	-2.97%
YoY %	-12.14%	0.98%	0.99%	-12.93%	23.40%	-13.36%	-	-
Horiz. %	83.41%	94.93%	94.01%	93.09%	106.91%	86.64%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:55:00

ADX

5 Mins

SELL

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-09 16:30:00

ADX

10 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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

432

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

264

VSTECS

VSTECS BERHAD

232

CAPITALA

CAPITAL A BERHAD

222

SNS

SNS NETWORK TECHNOLOGY BERHAD

221

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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