[GENP] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	364,382	231,168	185,967	321,935	192,444	130,362	123,478	19.75%
YoY %	57.63%	24.31%	-42.23%	67.29%	47.62%	5.58%	-	-
Horiz. %	295.10%	187.21%	150.61%	260.72%	155.85%	105.58%	100.00%	-
PBT	190,934	95,586	76,800	157,618	93,594	39,298	65,844	19.40%
YoY %	99.75%	24.46%	-51.27%	68.41%	138.16%	-40.32%	-	-
Horiz. %	289.98%	145.17%	116.64%	239.38%	142.15%	59.68%	100.00%	-
Tax	-49,818	-25,097	-17,224	-40,932	-17,906	-9,509	-9,375	32.08%
YoY %	-98.50%	-45.71%	57.92%	-128.59%	-88.31%	-1.43%	-	-
Horiz. %	531.39%	267.70%	183.72%	436.61%	191.00%	101.43%	100.00%	-
NP	141,116	70,489	59,576	116,686	75,688	29,789	56,469	16.48%
YoY %	100.20%	18.32%	-48.94%	54.17%	154.08%	-47.25%	-	-
Horiz. %	249.90%	124.83%	105.50%	206.64%	134.03%	52.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,900	71,384	59,088	115,085	75,008	29,477	56,226	16.39%
YoY %	95.98%	20.81%	-48.66%	53.43%	154.46%	-47.57%	-	-
Horiz. %	248.82%	126.96%	105.09%	204.68%	133.40%	52.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.09%	26.26%	22.43%	25.97%	19.13%	24.20%	14.24%	-
YoY %	-0.65%	17.08%	-13.63%	35.76%	-20.95%	69.94%	-	-
Horiz. %	183.22%	184.41%	157.51%	182.37%	134.34%	169.94%	100.00%	-
Total Cost	223,266	160,679	126,391	205,249	116,756	100,573	67,009	22.20%
YoY %	38.95%	27.13%	-38.42%	75.79%	16.09%	50.09%	-	-
Horiz. %	333.19%	239.79%	188.62%	306.30%	174.24%	150.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,057,467	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	11.86%
YoY %	12.58%	12.03%	8.67%	20.04%	10.67%	7.65%	-	-
Horiz. %	196.02%	174.11%	155.42%	143.01%	119.14%	107.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	32,243	30,343	28,407	37,807	24,450	20,521	18,568	9.62%
YoY %	6.26%	6.82%	-24.86%	54.63%	19.15%	10.52%	-	-
Horiz. %	173.65%	163.42%	152.99%	203.61%	131.68%	110.52%	100.00%	-
Div Payout %	23.05%	42.51%	48.08%	32.85%	32.60%	69.62%	33.03%	-
YoY %	-45.78%	-11.58%	46.36%	0.77%	-53.17%	110.78%	-	-
Horiz. %	69.79%	128.70%	145.56%	99.46%	98.70%	210.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	3,057,467	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	11.86%
YoY %	12.58%	12.03%	8.67%	20.04%	10.67%	7.65%	-	-
Horiz. %	196.02%	174.11%	155.42%	143.01%	119.14%	107.65%	100.00%	-
NOSH	758,676	758,597	757,538	756,143	752,336	746,253	742,747	0.35%
YoY %	0.01%	0.14%	0.18%	0.51%	0.82%	0.47%	-	-
Horiz. %	102.14%	102.13%	101.99%	101.80%	101.29%	100.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	38.73%	30.49%	32.04%	36.25%	39.33%	22.85%	45.73%	-
YoY %	27.03%	-4.84%	-11.61%	-7.83%	72.12%	-50.03%	-	-
Horiz. %	84.69%	66.67%	70.06%	79.27%	86.00%	49.97%	100.00%	-
ROE	4.58%	2.63%	2.44%	5.16%	4.04%	1.76%	3.60%	-
YoY %	74.14%	7.79%	-52.71%	27.72%	129.55%	-51.11%	-	-
Horiz. %	127.22%	73.06%	67.78%	143.33%	112.22%	48.89%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	48.03	30.47	24.55	42.58	25.58	17.47	16.62	19.33%
YoY %	57.63%	24.11%	-42.34%	66.46%	46.42%	5.11%	-	-
Horiz. %	288.99%	183.33%	147.71%	256.20%	153.91%	105.11%	100.00%	-
EPS	18.44	9.41	7.80	15.22	9.97	3.95	7.57	15.98%
YoY %	95.96%	20.64%	-48.75%	52.66%	152.41%	-47.82%	-	-
Horiz. %	243.59%	124.31%	103.04%	201.06%	131.70%	52.18%	100.00%	-
DPS	4.25	4.00	3.75	5.00	3.25	2.75	2.50	9.24%
YoY %	6.25%	6.67%	-25.00%	53.85%	18.18%	10.00%	-	-
Horiz. %	170.00%	160.00%	150.00%	200.00%	130.00%	110.00%	100.00%	-
NAPS	4.03	3.58	3.20	2.95	2.47	2.25	2.10	11.47%
YoY %	12.57%	11.87%	8.47%	19.43%	9.78%	7.14%	-	-
Horiz. %	191.90%	170.48%	152.38%	140.48%	117.62%	107.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 756,143
RPS	40.61	25.76	20.72	35.88	21.45	14.53	13.76	19.75%
YoY %	57.65%	24.32%	-42.25%	67.27%	47.63%	5.60%	-	-
Horiz. %	295.13%	187.21%	150.58%	260.76%	155.89%	105.60%	100.00%	-
EPS	15.59	7.95	6.58	12.82	8.36	3.28	6.27	16.38%
YoY %	96.10%	20.82%	-48.67%	53.35%	154.88%	-47.69%	-	-
Horiz. %	248.64%	126.79%	104.94%	204.47%	133.33%	52.31%	100.00%	-
DPS	3.59	3.38	3.17	4.21	2.72	2.29	2.07	9.60%
YoY %	6.21%	6.62%	-24.70%	54.78%	18.78%	10.63%	-	-
Horiz. %	173.43%	163.29%	153.14%	203.38%	131.40%	110.63%	100.00%	-
NAPS	3.4072	3.0264	2.7014	2.4858	2.0708	1.8711	1.7382	11.86%
YoY %	12.58%	12.03%	8.67%	20.04%	10.67%	7.65%	-	-
Horiz. %	196.02%	174.11%	155.41%	143.01%	119.13%	107.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	7.92	6.67	5.50	8.20	6.25	3.08	1.71	-
P/RPS	16.49	21.89	22.40	19.26	24.43	17.63	10.29	8.17%
YoY %	-24.67%	-2.28%	16.30%	-21.16%	38.57%	71.33%	-	-
Horiz. %	160.25%	212.73%	217.69%	187.17%	237.41%	171.33%	100.00%	-
P/EPS	42.95	70.88	70.51	53.88	62.69	77.97	22.59	11.29%
YoY %	-39.40%	0.52%	30.86%	-14.05%	-19.60%	245.15%	-	-
Horiz. %	190.13%	313.77%	312.13%	238.51%	277.51%	345.15%	100.00%	-
EY	2.33	1.41	1.42	1.86	1.60	1.28	4.43	-10.15%
YoY %	65.25%	-0.70%	-23.66%	16.25%	25.00%	-71.11%	-	-
Horiz. %	52.60%	31.83%	32.05%	41.99%	36.12%	28.89%	100.00%	-
DY	0.54	0.60	0.68	0.61	0.52	0.89	1.46	-15.26%
YoY %	-10.00%	-11.76%	11.48%	17.31%	-41.57%	-39.04%	-	-
Horiz. %	36.99%	41.10%	46.58%	41.78%	35.62%	60.96%	100.00%	-
P/NAPS	1.97	1.86	1.72	2.78	2.53	1.37	0.81	15.95%
YoY %	5.91%	8.14%	-38.13%	9.88%	84.67%	69.14%	-	-
Horiz. %	243.21%	229.63%	212.35%	343.21%	312.35%	169.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	25/08/09	26/08/08	23/08/07	30/08/06	26/08/05	-
Price	7.04	7.22	5.88	5.45	5.60	3.68	1.81	-
P/RPS	14.66	23.69	23.95	12.80	21.89	21.07	10.89	5.07%
YoY %	-38.12%	-1.09%	87.11%	-41.53%	3.89%	93.48%	-	-
Horiz. %	134.62%	217.54%	219.93%	117.54%	201.01%	193.48%	100.00%	-
P/EPS	38.18	76.73	75.38	35.81	56.17	93.16	23.91	8.10%
YoY %	-50.24%	1.79%	110.50%	-36.25%	-39.71%	289.63%	-	-
Horiz. %	159.68%	320.91%	315.27%	149.77%	234.92%	389.63%	100.00%	-
EY	2.62	1.30	1.33	2.79	1.78	1.07	4.18	-7.48%
YoY %	101.54%	-2.26%	-52.33%	56.74%	66.36%	-74.40%	-	-
Horiz. %	62.68%	31.10%	31.82%	66.75%	42.58%	25.60%	100.00%	-
DY	0.60	0.55	0.64	0.92	0.58	0.75	1.38	-12.95%
YoY %	9.09%	-14.06%	-30.43%	58.62%	-22.67%	-45.65%	-	-
Horiz. %	43.48%	39.86%	46.38%	66.67%	42.03%	54.35%	100.00%	-
P/NAPS	1.75	2.02	1.84	1.85	2.27	1.64	0.86	12.56%
YoY %	-13.37%	9.78%	-0.54%	-18.50%	38.41%	90.70%	-	-
Horiz. %	203.49%	234.88%	213.95%	215.12%	263.95%	190.70%	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