[GENP] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	2,498,168	2,266,402	1,902,899	1,804,250	1,480,079	1,374,931	1,642,939	7.22%
YoY %	10.23%	19.10%	5.47%	21.90%	7.65%	-16.31%	-	-
Horiz. %	152.05%	137.95%	115.82%	109.82%	90.09%	83.69%	100.00%	-
PBT	323,209	185,465	207,736	461,127	448,771	247,429	519,786	-7.60%
YoY %	74.27%	-10.72%	-54.95%	2.75%	81.37%	-52.40%	-	-
Horiz. %	62.18%	35.68%	39.97%	88.71%	86.34%	47.60%	100.00%	-
Tax	-71,980	-55,046	-60,783	-116,339	-121,280	-70,834	-136,009	-10.05%
YoY %	-30.76%	9.44%	47.75%	4.07%	-71.22%	47.92%	-	-
Horiz. %	52.92%	40.47%	44.69%	85.54%	89.17%	52.08%	100.00%	-
NP	251,229	130,419	146,953	344,788	327,491	176,595	383,777	-6.81%
YoY %	92.63%	-11.25%	-57.38%	5.28%	85.45%	-53.98%	-	-
Horiz. %	65.46%	33.98%	38.29%	89.84%	85.33%	46.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,356	142,074	164,898	337,710	338,213	189,749	377,245	-6.35%
YoY %	79.03%	-13.84%	-51.17%	-0.15%	78.24%	-49.70%	-	-
Horiz. %	67.42%	37.66%	43.71%	89.52%	89.65%	50.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.27%	29.68%	29.26%	25.23%	27.02%	28.63%	26.17%	-
YoY %	-24.97%	1.44%	15.97%	-6.62%	-5.62%	9.40%	-	-
Horiz. %	85.10%	113.41%	111.81%	96.41%	103.25%	109.40%	100.00%	-
Total Cost	2,246,939	2,135,983	1,755,946	1,459,462	1,152,588	1,198,336	1,259,162	10.12%
YoY %	5.19%	21.64%	20.31%	26.62%	-3.82%	-4.83%	-	-
Horiz. %	178.45%	169.64%	139.45%	115.91%	91.54%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,916,645	4,871,784	4,114,892	4,287,016	4,256,038	4,176,182	3,869,571	4.06%
YoY %	0.92%	18.39%	-4.02%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	188,411	116,635	104,479	206,411	165,819	42,614	76,473	16.20%
YoY %	61.54%	11.63%	-49.38%	24.48%	289.12%	-44.28%	-	-
Horiz. %	246.38%	152.52%	136.62%	269.91%	216.83%	55.72%	100.00%	-
Div Payout %	74.07%	82.10%	63.36%	61.12%	49.03%	22.46%	20.27%	-
YoY %	-9.78%	29.58%	3.66%	24.66%	118.30%	10.80%	-	-
Horiz. %	365.42%	405.03%	312.58%	301.53%	241.88%	110.80%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	4,916,645	4,871,784	4,114,892	4,287,016	4,256,038	4,176,182	3,869,571	4.06%
YoY %	0.92%	18.39%	-4.02%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-
NOSH	897,358	897,358	805,649	803,399	789,617	774,801	764,737	2.69%
YoY %	0.00%	11.38%	0.28%	1.75%	1.91%	1.32%	-	-
Horiz. %	117.34%	117.34%	105.35%	105.06%	103.25%	101.32%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.06%	5.75%	7.72%	19.11%	22.13%	12.84%	23.36%	-
YoY %	74.96%	-25.52%	-59.60%	-13.65%	72.35%	-45.03%	-	-
Horiz. %	43.07%	24.61%	33.05%	81.81%	94.73%	54.97%	100.00%	-
ROE	5.17%	2.92%	4.01%	7.88%	7.95%	4.54%	9.75%	-
YoY %	77.05%	-27.18%	-49.11%	-0.88%	75.11%	-53.44%	-	-
Horiz. %	53.03%	29.95%	41.13%	80.82%	81.54%	46.56%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	278.44	252.61	236.77	227.27	187.44	177.46	214.84	4.41%
YoY %	10.23%	6.69%	4.18%	21.25%	5.62%	-17.40%	-	-
Horiz. %	129.60%	117.58%	110.21%	105.79%	87.25%	82.60%	100.00%	-
EPS	28.35	16.62	20.50	42.13	42.84	24.49	49.33	-8.81%
YoY %	70.58%	-18.93%	-51.34%	-1.66%	74.93%	-50.35%	-	-
Horiz. %	57.47%	33.69%	41.56%	85.40%	86.84%	49.65%	100.00%	-
DPS	21.00	13.00	13.00	26.00	21.00	5.50	10.00	13.14%
YoY %	61.54%	0.00%	-50.00%	23.81%	281.82%	-45.00%	-	-
Horiz. %	210.00%	130.00%	130.00%	260.00%	210.00%	55.00%	100.00%	-
NAPS	5.48	5.43	5.12	5.40	5.39	5.39	5.06	1.33%
YoY %	0.92%	6.05%	-5.19%	0.19%	0.00%	6.52%	-	-
Horiz. %	108.30%	107.31%	101.19%	106.72%	106.52%	106.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 803,399
RPS	278.54	252.70	212.17	201.17	165.03	153.30	183.18	7.22%
YoY %	10.23%	19.10%	5.47%	21.90%	7.65%	-16.31%	-	-
Horiz. %	152.06%	137.95%	115.83%	109.82%	90.09%	83.69%	100.00%	-
EPS	28.36	15.84	18.39	37.65	37.71	21.16	42.06	-6.35%
YoY %	79.04%	-13.87%	-51.16%	-0.16%	78.21%	-49.69%	-	-
Horiz. %	67.43%	37.66%	43.72%	89.51%	89.66%	50.31%	100.00%	-
DPS	21.01	13.00	11.65	23.01	18.49	4.75	8.53	16.19%
YoY %	61.62%	11.59%	-49.37%	24.45%	289.26%	-44.31%	-	-
Horiz. %	246.31%	152.40%	136.58%	269.75%	216.76%	55.69%	100.00%	-
NAPS	5.4819	5.4319	4.588	4.7799	4.7454	4.6563	4.3145	4.06%
YoY %	0.92%	18.39%	-4.01%	0.73%	1.91%	7.92%	-	-
Horiz. %	127.06%	125.90%	106.34%	110.79%	109.99%	107.92%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	9.85	10.58	9.86	10.50	10.80	10.60	10.00	-
P/RPS	3.54	4.19	4.16	4.62	5.76	5.97	4.65	-4.43%
YoY %	-15.51%	0.72%	-9.96%	-19.79%	-3.52%	28.39%	-	-
Horiz. %	76.13%	90.11%	89.46%	99.35%	123.87%	128.39%	100.00%	-
P/EPS	34.74	66.81	48.06	24.68	25.21	43.28	20.27	9.38%
YoY %	-48.00%	39.01%	94.73%	-2.10%	-41.75%	113.52%	-	-
Horiz. %	171.39%	329.60%	237.10%	121.76%	124.37%	213.52%	100.00%	-
EY	2.88	1.50	2.08	4.05	3.97	2.31	4.93	-8.56%
YoY %	92.00%	-27.88%	-48.64%	2.02%	71.86%	-53.14%	-	-
Horiz. %	58.42%	30.43%	42.19%	82.15%	80.53%	46.86%	100.00%	-
DY	2.13	1.23	1.32	2.48	1.94	0.52	1.00	13.41%
YoY %	73.17%	-6.82%	-46.77%	27.84%	273.08%	-48.00%	-	-
Horiz. %	213.00%	123.00%	132.00%	248.00%	194.00%	52.00%	100.00%	-
P/NAPS	1.80	1.95	1.93	1.94	2.00	1.97	1.98	-1.57%
YoY %	-7.69%	1.04%	-0.52%	-3.00%	1.52%	-0.51%	-	-
Horiz. %	90.91%	98.48%	97.47%	97.98%	101.01%	99.49%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	26/02/20	26/02/19	26/02/18	22/02/17	22/02/16	25/02/15	-
Price	9.30	10.00	10.62	9.80	11.08	11.00	10.22	-
P/RPS	3.34	3.96	4.49	4.31	5.91	6.20	4.76	-5.72%
YoY %	-15.66%	-11.80%	4.18%	-27.07%	-4.68%	30.25%	-	-
Horiz. %	70.17%	83.19%	94.33%	90.55%	124.16%	130.25%	100.00%	-
P/EPS	32.80	63.15	51.76	23.04	25.87	44.92	20.72	7.94%
YoY %	-48.06%	22.01%	124.65%	-10.94%	-42.41%	116.80%	-	-
Horiz. %	158.30%	304.78%	249.81%	111.20%	124.86%	216.80%	100.00%	-
EY	3.05	1.58	1.93	4.34	3.87	2.23	4.83	-7.36%
YoY %	93.04%	-18.13%	-55.53%	12.14%	73.54%	-53.83%	-	-
Horiz. %	63.15%	32.71%	39.96%	89.86%	80.12%	46.17%	100.00%	-
DY	2.26	1.30	1.22	2.65	1.90	0.50	0.98	14.92%
YoY %	73.85%	6.56%	-53.96%	39.47%	280.00%	-48.98%	-	-
Horiz. %	230.61%	132.65%	124.49%	270.41%	193.88%	51.02%	100.00%	-
P/NAPS	1.70	1.84	2.07	1.81	2.06	2.04	2.02	-2.83%
YoY %	-7.61%	-11.11%	14.36%	-12.14%	0.98%	0.99%	-	-
Horiz. %	84.16%	91.09%	102.48%	89.60%	101.98%	100.99%	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