[GENM] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	3,936,917	4,086,458	4,023,283	3,846,605	2,571,662	2,308,309	2,332,692	9.11%
YoY %	-3.66%	1.57%	4.59%	49.58%	11.41%	-1.05%	-	-
Horiz. %	168.77%	175.18%	172.47%	164.90%	110.24%	98.95%	100.00%	-
PBT	781,964	962,796	1,017,044	983,830	811,972	824,541	906,718	-2.43%
YoY %	-18.78%	-5.33%	3.38%	21.17%	-1.52%	-9.06%	-	-
Horiz. %	86.24%	106.18%	112.17%	108.50%	89.55%	90.94%	100.00%	-
Tax	-189,418	-88,046	-250,580	-252,379	-234,174	-218,828	-225,283	-2.84%
YoY %	-115.14%	64.86%	0.71%	-7.77%	-7.01%	2.87%	-	-
Horiz. %	84.08%	39.08%	111.23%	112.03%	103.95%	97.13%	100.00%	-
NP	592,546	874,750	766,464	731,451	577,798	605,713	681,435	-2.30%
YoY %	-32.26%	14.13%	4.79%	26.59%	-4.61%	-11.11%	-	-
Horiz. %	86.96%	128.37%	112.48%	107.34%	84.79%	88.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	612,722	879,863	766,464	731,451	578,054	605,925	681,642	-1.76%
YoY %	-30.36%	14.80%	4.79%	26.54%	-4.60%	-11.11%	-	-
Horiz. %	89.89%	129.08%	112.44%	107.31%	84.80%	88.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	9.14%	24.64%	25.65%	28.84%	26.54%	24.85%	-
YoY %	164.99%	-62.91%	-3.94%	-11.06%	8.67%	6.80%	-	-
Horiz. %	97.46%	36.78%	99.15%	103.22%	116.06%	106.80%	100.00%	-
Total Cost	3,344,371	3,211,708	3,256,819	3,115,154	1,993,864	1,702,596	1,651,257	12.47%
YoY %	4.13%	-1.39%	4.55%	56.24%	17.11%	3.11%	-	-
Horiz. %	202.53%	194.50%	197.23%	188.65%	120.75%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,601,717	14,579,289	12,802,724	11,671,487	10,090,291	9,097,457	8,133,879	11.46%
YoY %	7.01%	13.88%	9.69%	15.67%	10.91%	11.85%	-	-
Horiz. %	191.81%	179.24%	157.40%	143.49%	124.05%	111.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	170,200	243,933	215,267	215,299	205,226	171,650	171,842	-0.15%
YoY %	-30.23%	13.32%	-0.01%	4.91%	19.56%	-0.11%	-	-
Horiz. %	99.04%	141.95%	125.27%	125.29%	119.43%	99.89%	100.00%	-
Div Payout %	27.78%	27.72%	28.09%	29.43%	35.50%	28.33%	25.21%	-
YoY %	0.22%	-1.32%	-4.55%	-17.10%	25.31%	12.38%	-	-
Horiz. %	110.19%	109.96%	111.42%	116.74%	140.82%	112.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	15,601,717	14,579,289	12,802,724	11,671,487	10,090,291	9,097,457	8,133,879	11.46%
YoY %	7.01%	13.88%	9.69%	15.67%	10.91%	11.85%	-	-
Horiz. %	191.81%	179.24%	157.40%	143.49%	124.05%	111.85%	100.00%	-
NOSH	5,673,351	5,672,875	5,664,922	5,665,770	5,700,729	5,721,671	5,728,084	-0.15%
YoY %	0.01%	0.14%	-0.01%	-0.61%	-0.37%	-0.11%	-	-
Horiz. %	99.04%	99.04%	98.90%	98.91%	99.52%	99.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	15.05%	21.41%	19.05%	19.02%	22.47%	26.24%	29.21%	-
YoY %	-29.71%	12.39%	0.16%	-15.35%	-14.37%	-10.17%	-	-
Horiz. %	51.52%	73.30%	65.22%	65.11%	76.93%	89.83%	100.00%	-
ROE	3.93%	6.04%	5.99%	6.27%	5.73%	6.66%	8.38%	-
YoY %	-34.93%	0.83%	-4.47%	9.42%	-13.96%	-20.53%	-	-
Horiz. %	46.90%	72.08%	71.48%	74.82%	68.38%	79.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	69.39	72.04	71.02	67.89	45.11	40.34	40.72	9.28%
YoY %	-3.68%	1.44%	4.61%	50.50%	11.82%	-0.93%	-	-
Horiz. %	170.41%	176.92%	174.41%	166.72%	110.78%	99.07%	100.00%	-
EPS	10.80	15.51	13.53	12.91	10.14	10.59	11.90	-1.60%
YoY %	-30.37%	14.63%	4.80%	27.32%	-4.25%	-11.01%	-	-
Horiz. %	90.76%	130.34%	113.70%	108.49%	85.21%	88.99%	100.00%	-
DPS	3.00	4.30	3.80	3.80	3.60	3.00	3.00	0.00%
YoY %	-30.23%	13.16%	0.00%	5.56%	20.00%	0.00%	-	-
Horiz. %	100.00%	143.33%	126.67%	126.67%	120.00%	100.00%	100.00%	-
NAPS	2.75	2.57	2.26	2.06	1.77	1.59	1.42	11.63%
YoY %	7.00%	13.72%	9.71%	16.38%	11.32%	11.97%	-	-
Horiz. %	193.66%	180.99%	159.15%	145.07%	124.65%	111.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,663,411
RPS	66.30	68.82	67.75	64.78	43.31	38.87	39.28	9.11%
YoY %	-3.66%	1.58%	4.58%	49.57%	11.42%	-1.04%	-	-
Horiz. %	168.79%	175.20%	172.48%	164.92%	110.26%	98.96%	100.00%	-
EPS	10.32	14.82	12.91	12.32	9.73	10.20	11.48	-1.75%
YoY %	-30.36%	14.79%	4.79%	26.62%	-4.61%	-11.15%	-	-
Horiz. %	89.90%	129.09%	112.46%	107.32%	84.76%	88.85%	100.00%	-
DPS	2.87	4.11	3.63	3.63	3.46	2.89	2.89	-0.11%
YoY %	-30.17%	13.22%	0.00%	4.91%	19.72%	0.00%	-	-
Horiz. %	99.31%	142.21%	125.61%	125.61%	119.72%	100.00%	100.00%	-
NAPS	2.6274	2.4552	2.1561	1.9655	1.6993	1.5321	1.3698	11.46%
YoY %	7.01%	13.87%	9.70%	15.67%	10.91%	11.85%	-	-
Horiz. %	191.81%	179.24%	157.40%	143.49%	124.05%	111.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.20	3.89	3.60	3.60	2.73	2.70	2.60	-
P/RPS	6.05	5.40	5.07	5.30	6.05	6.69	6.38	-0.88%
YoY %	12.04%	6.51%	-4.34%	-12.40%	-9.57%	4.86%	-	-
Horiz. %	94.83%	84.64%	79.47%	83.07%	94.83%	104.86%	100.00%	-
P/EPS	38.89	25.08	26.61	27.89	26.92	25.50	21.85	10.08%
YoY %	55.06%	-5.75%	-4.59%	3.60%	5.57%	16.70%	-	-
Horiz. %	177.99%	114.78%	121.78%	127.64%	123.20%	116.70%	100.00%	-
EY	2.57	3.99	3.76	3.59	3.71	3.92	4.58	-9.17%
YoY %	-35.59%	6.12%	4.74%	-3.23%	-5.36%	-14.41%	-	-
Horiz. %	56.11%	87.12%	82.10%	78.38%	81.00%	85.59%	100.00%	-
DY	0.71	1.11	1.06	1.06	1.32	1.11	1.15	-7.71%
YoY %	-36.04%	4.72%	0.00%	-19.70%	18.92%	-3.48%	-	-
Horiz. %	61.74%	96.52%	92.17%	92.17%	114.78%	96.52%	100.00%	-
P/NAPS	1.53	1.51	1.59	1.75	1.54	1.70	1.83	-2.93%
YoY %	1.32%	-5.03%	-9.14%	13.64%	-9.41%	-7.10%	-	-
Horiz. %	83.61%	82.51%	86.89%	95.63%	84.15%	92.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	27/08/08	-
Price	4.65	4.04	3.30	3.41	2.99	2.80	2.53	-
P/RPS	6.70	5.61	4.65	5.02	6.63	6.94	6.21	1.27%
YoY %	19.43%	20.65%	-7.37%	-24.28%	-4.47%	11.76%	-	-
Horiz. %	107.89%	90.34%	74.88%	80.84%	106.76%	111.76%	100.00%	-
P/EPS	43.06	26.05	24.39	26.41	29.49	26.44	21.26	12.47%
YoY %	65.30%	6.81%	-7.65%	-10.44%	11.54%	24.37%	-	-
Horiz. %	202.54%	122.53%	114.72%	124.22%	138.71%	124.37%	100.00%	-
EY	2.32	3.84	4.10	3.79	3.39	3.78	4.70	-11.09%
YoY %	-39.58%	-6.34%	8.18%	11.80%	-10.32%	-19.57%	-	-
Horiz. %	49.36%	81.70%	87.23%	80.64%	72.13%	80.43%	100.00%	-
DY	0.65	1.06	1.15	1.11	1.20	1.07	1.19	-9.58%
YoY %	-38.68%	-7.83%	3.60%	-7.50%	12.15%	-10.08%	-	-
Horiz. %	54.62%	89.08%	96.64%	93.28%	100.84%	89.92%	100.00%	-
P/NAPS	1.69	1.57	1.46	1.66	1.69	1.76	1.78	-0.86%
YoY %	7.64%	7.53%	-12.05%	-1.78%	-3.98%	-1.12%	-	-
Horiz. %	94.94%	88.20%	82.02%	93.26%	94.94%	98.88%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:40:00

EMA 5

10 Mins

SELL

2024-06-07 16:40:00

EMA 5

5 Mins

SELL

2024-06-07 16:20:00

EMA 5

5 Mins

BUY

2024-06-07 16:10:00

EMA 5

5 Mins

SELL

2024-06-07 16:00:00

EMA 5

10 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

386

PTRANS

PERAK TRANSIT BERHAD

341

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

HLIND

HONG LEONG INDUSTRIES BHD

317

GENTING

GENTING BHD

276

MAYBANK

MALAYAN BANKING BHD

218

YTLPOWR

YTL POWER INTERNATIONAL BHD

216

GENM

GENTING MALAYSIA BERHAD

211

PBBANK

PUBLIC BANK BHD

196

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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