[GENP] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Cumulative Result
Revenue	2,966,451	3,189,782	3,130,171	2,498,168	2,266,402	1,902,899	1,804,250	8.63%
YoY %	-7.00%	1.90%	25.30%	10.23%	19.10%	5.47%	-	-
Horiz. %	164.41%	176.79%	173.49%	138.46%	125.61%	105.47%	100.00%	-
PBT	384,138	688,873	670,425	323,209	185,465	207,736	461,127	-2.99%
YoY %	-44.24%	2.75%	107.43%	74.27%	-10.72%	-54.95%	-	-
Horiz. %	83.30%	149.39%	145.39%	70.09%	40.22%	45.05%	100.00%	-
Tax	-118,350	-205,542	-199,978	-71,980	-55,046	-60,783	-116,339	0.28%
YoY %	42.42%	-2.78%	-177.82%	-30.76%	9.44%	47.75%	-	-
Horiz. %	101.73%	176.68%	171.89%	61.87%	47.32%	52.25%	100.00%	-
NP	265,788	483,331	470,447	251,229	130,419	146,953	344,788	-4.24%
YoY %	-45.01%	2.74%	87.26%	92.63%	-11.25%	-57.38%	-	-
Horiz. %	77.09%	140.18%	136.45%	72.86%	37.83%	42.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	253,486	471,421	432,219	254,356	142,074	164,898	337,710	-4.66%
YoY %	-46.23%	9.07%	69.93%	79.03%	-13.84%	-51.17%	-	-
Horiz. %	75.06%	139.59%	127.99%	75.32%	42.07%	48.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.81%	29.84%	29.83%	22.27%	29.68%	29.26%	25.23%	-
YoY %	3.25%	0.03%	33.95%	-24.97%	1.44%	15.97%	-	-
Horiz. %	122.12%	118.27%	118.23%	88.27%	117.64%	115.97%	100.00%	-
Total Cost	2,700,663	2,706,451	2,659,724	2,246,939	2,135,983	1,755,946	1,459,462	10.79%
YoY %	-0.21%	1.76%	18.37%	5.19%	21.64%	20.31%	-	-
Horiz. %	185.05%	185.44%	182.24%	153.96%	146.35%	120.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,338,113	5,212,720	5,149,916	4,916,645	4,871,784	4,114,892	4,287,016	3.72%
YoY %	2.41%	1.22%	4.74%	0.92%	18.39%	-4.02%	-	-
Horiz. %	124.52%	121.59%	120.13%	114.69%	113.64%	95.98%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	188,404	305,047	269,159	188,411	116,635	104,479	206,411	-1.50%
YoY %	-38.24%	13.33%	42.86%	61.54%	11.63%	-49.38%	-	-
Horiz. %	91.28%	147.79%	130.40%	91.28%	56.51%	50.62%	100.00%	-
Div Payout %	74.33%	64.71%	62.27%	74.07%	82.10%	63.36%	61.12%	-
YoY %	14.87%	3.92%	-15.93%	-9.78%	29.58%	3.66%	-	-
Horiz. %	121.61%	105.87%	101.88%	121.19%	134.33%	103.66%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	5,338,113	5,212,720	5,149,916	4,916,645	4,871,784	4,114,892	4,287,016	3.72%
YoY %	2.41%	1.22%	4.74%	0.92%	18.39%	-4.02%	-	-
Horiz. %	124.52%	121.59%	120.13%	114.69%	113.64%	95.98%	100.00%	-
NOSH	897,358	897,358	897,358	897,358	897,358	805,649	803,399	1.85%
YoY %	0.00%	0.00%	0.00%	0.00%	11.38%	0.28%	-	-
Horiz. %	111.70%	111.70%	111.70%	111.70%	111.70%	100.28%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.96%	15.15%	15.03%	10.06%	5.75%	7.72%	19.11%	-
YoY %	-40.86%	0.80%	49.40%	74.96%	-25.52%	-59.60%	-	-
Horiz. %	46.89%	79.28%	78.65%	52.64%	30.09%	40.40%	100.00%	-
ROE	4.75%	9.04%	8.39%	5.17%	2.92%	4.01%	7.88%	-
YoY %	-47.46%	7.75%	62.28%	77.05%	-27.18%	-49.11%	-	-
Horiz. %	60.28%	114.72%	106.47%	65.61%	37.06%	50.89%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	330.65	355.53	348.88	278.44	252.61	236.77	227.27	6.44%
YoY %	-7.00%	1.91%	25.30%	10.23%	6.69%	4.18%	-	-
Horiz. %	145.49%	156.44%	153.51%	122.52%	111.15%	104.18%	100.00%	-
EPS	28.25	52.54	48.17	28.35	16.62	20.50	42.13	-6.44%
YoY %	-46.23%	9.07%	69.91%	70.58%	-18.93%	-51.34%	-	-
Horiz. %	67.05%	124.71%	114.34%	67.29%	39.45%	48.66%	100.00%	-
DPS	21.00	34.00	30.00	21.00	13.00	13.00	26.00	-3.49%
YoY %	-38.24%	13.33%	42.86%	61.54%	0.00%	-50.00%	-	-
Horiz. %	80.77%	130.77%	115.38%	80.77%	50.00%	50.00%	100.00%	-
NAPS	5.95	5.81	5.74	5.48	5.43	5.12	5.40	1.62%
YoY %	2.41%	1.22%	4.74%	0.92%	6.05%	-5.19%	-	-
Horiz. %	110.19%	107.59%	106.30%	101.48%	100.56%	94.81%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 897,358
RPS	330.75	355.65	349.01	278.54	252.70	212.17	201.17	8.63%
YoY %	-7.00%	1.90%	25.30%	10.23%	19.10%	5.47%	-	-
Horiz. %	164.41%	176.79%	173.49%	138.46%	125.62%	105.47%	100.00%	-
EPS	28.26	52.56	48.19	28.36	15.84	18.39	37.65	-4.66%
YoY %	-46.23%	9.07%	69.92%	79.04%	-13.87%	-51.16%	-	-
Horiz. %	75.06%	139.60%	127.99%	75.33%	42.07%	48.84%	100.00%	-
DPS	21.01	34.01	30.01	21.01	13.00	11.65	23.01	-1.50%
YoY %	-38.22%	13.33%	42.84%	61.62%	11.59%	-49.37%	-	-
Horiz. %	91.31%	147.81%	130.42%	91.31%	56.50%	50.63%	100.00%	-
NAPS	5.9519	5.8121	5.742	5.4819	5.4319	4.588	4.7799	3.72%
YoY %	2.41%	1.22%	4.74%	0.92%	18.39%	-4.01%	-	-
Horiz. %	124.52%	121.59%	120.13%	114.69%	113.64%	95.99%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	5.68	6.40	6.70	9.85	10.58	9.86	10.50	-
P/RPS	1.72	1.80	1.92	3.54	4.19	4.16	4.62	-15.17%
YoY %	-4.44%	-6.25%	-45.76%	-15.51%	0.72%	-9.96%	-	-
Horiz. %	37.23%	38.96%	41.56%	76.62%	90.69%	90.04%	100.00%	-
P/EPS	20.10	12.18	13.91	34.74	66.81	48.06	24.68	-3.36%
YoY %	65.02%	-12.44%	-59.96%	-48.00%	39.01%	94.73%	-	-
Horiz. %	81.44%	49.35%	56.36%	140.76%	270.71%	194.73%	100.00%	-
EY	4.97	8.21	7.19	2.88	1.50	2.08	4.05	3.46%
YoY %	-39.46%	14.19%	149.65%	92.00%	-27.88%	-48.64%	-	-
Horiz. %	122.72%	202.72%	177.53%	71.11%	37.04%	51.36%	100.00%	-
DY	3.70	5.31	4.48	2.13	1.23	1.32	2.48	6.89%
YoY %	-30.32%	18.53%	110.33%	73.17%	-6.82%	-46.77%	-	-
Horiz. %	149.19%	214.11%	180.65%	85.89%	49.60%	53.23%	100.00%	-
P/NAPS	0.95	1.10	1.17	1.80	1.95	1.93	1.94	-11.21%
YoY %	-13.64%	-5.98%	-35.00%	-7.69%	1.04%	-0.52%	-	-
Horiz. %	48.97%	56.70%	60.31%	92.78%	100.52%	99.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	22/02/23	23/02/22	24/02/21	26/02/20	26/02/19	26/02/18	-
Price	6.16	6.02	8.40	9.30	10.00	10.62	9.80	-
P/RPS	1.86	1.69	2.41	3.34	3.96	4.49	4.31	-13.06%
YoY %	10.06%	-29.88%	-27.84%	-15.66%	-11.80%	4.18%	-	-
Horiz. %	43.16%	39.21%	55.92%	77.49%	91.88%	104.18%	100.00%	-
P/EPS	21.80	11.46	17.44	32.80	63.15	51.76	23.04	-0.91%
YoY %	90.23%	-34.29%	-46.83%	-48.06%	22.01%	124.65%	-	-
Horiz. %	94.62%	49.74%	75.69%	142.36%	274.09%	224.65%	100.00%	-
EY	4.59	8.73	5.74	3.05	1.58	1.93	4.34	0.93%
YoY %	-47.42%	52.09%	88.20%	93.04%	-18.13%	-55.53%	-	-
Horiz. %	105.76%	201.15%	132.26%	70.28%	36.41%	44.47%	100.00%	-
DY	3.41	5.65	3.57	2.26	1.30	1.22	2.65	4.29%
YoY %	-39.65%	58.26%	57.96%	73.85%	6.56%	-53.96%	-	-
Horiz. %	128.68%	213.21%	134.72%	85.28%	49.06%	46.04%	100.00%	-
P/NAPS	1.04	1.04	1.46	1.70	1.84	2.07	1.81	-8.81%
YoY %	0.00%	-28.77%	-14.12%	-7.61%	-11.11%	14.36%	-	-
Horiz. %	57.46%	57.46%	80.66%	93.92%	101.66%	114.36%	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