[GENP] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	294,043	364,382	231,168	185,967	321,935	192,444	130,362	14.50%
YoY %	-19.30%	57.63%	24.31%	-42.23%	67.29%	47.62%	-	-
Horiz. %	225.56%	279.52%	177.33%	142.65%	246.95%	147.62%	100.00%	-
PBT	87,872	190,934	95,586	76,800	157,618	93,594	39,298	14.33%
YoY %	-53.98%	99.75%	24.46%	-51.27%	68.41%	138.16%	-	-
Horiz. %	223.60%	485.86%	243.23%	195.43%	401.08%	238.16%	100.00%	-
Tax	-20,479	-49,818	-25,097	-17,224	-40,932	-17,906	-9,509	13.62%
YoY %	58.89%	-98.50%	-45.71%	57.92%	-128.59%	-88.31%	-	-
Horiz. %	215.36%	523.90%	263.93%	181.13%	430.46%	188.31%	100.00%	-
NP	67,393	141,116	70,489	59,576	116,686	75,688	29,789	14.56%
YoY %	-52.24%	100.20%	18.32%	-48.94%	54.17%	154.08%	-	-
Horiz. %	226.23%	473.72%	236.63%	199.99%	391.71%	254.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,835	139,900	71,384	59,088	115,085	75,008	29,477	15.44%
YoY %	-50.08%	95.98%	20.81%	-48.66%	53.43%	154.46%	-	-
Horiz. %	236.91%	474.61%	242.17%	200.45%	390.42%	254.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	26.09%	26.26%	22.43%	25.97%	19.13%	24.20%	-
YoY %	-10.66%	-0.65%	17.08%	-13.63%	35.76%	-20.95%	-	-
Horiz. %	96.32%	107.81%	108.51%	92.69%	107.31%	79.05%	100.00%	-
Total Cost	226,650	223,266	160,679	126,391	205,249	116,756	100,573	14.48%
YoY %	1.52%	38.95%	27.13%	-38.42%	75.79%	16.09%	-	-
Horiz. %	225.36%	221.99%	159.76%	125.67%	204.08%	116.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,294,390	3,057,467	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	11.87%
YoY %	7.75%	12.58%	12.03%	8.67%	20.04%	10.67%	-	-
Horiz. %	196.20%	182.09%	161.74%	144.37%	132.85%	110.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	32,260	32,243	30,343	28,407	37,807	24,450	20,521	7.82%
YoY %	0.05%	6.26%	6.82%	-24.86%	54.63%	19.15%	-	-
Horiz. %	157.20%	157.12%	147.86%	138.43%	184.24%	119.15%	100.00%	-
Div Payout %	46.20%	23.05%	42.51%	48.08%	32.85%	32.60%	69.62%	-
YoY %	100.43%	-45.78%	-11.58%	46.36%	0.77%	-53.17%	-	-
Horiz. %	66.36%	33.11%	61.06%	69.06%	47.18%	46.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,294,390	3,057,467	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	11.87%
YoY %	7.75%	12.58%	12.03%	8.67%	20.04%	10.67%	-	-
Horiz. %	196.20%	182.09%	161.74%	144.37%	132.85%	110.67%	100.00%	-
NOSH	759,076	758,676	758,597	757,538	756,143	752,336	746,253	0.28%
YoY %	0.05%	0.01%	0.14%	0.18%	0.51%	0.82%	-	-
Horiz. %	101.72%	101.66%	101.65%	101.51%	101.33%	100.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	22.92%	38.73%	30.49%	32.04%	36.25%	39.33%	22.85%	-
YoY %	-40.82%	27.03%	-4.84%	-11.61%	-7.83%	72.12%	-	-
Horiz. %	100.31%	169.50%	133.44%	140.22%	158.64%	172.12%	100.00%	-
ROE	2.12%	4.58%	2.63%	2.44%	5.16%	4.04%	1.76%	-
YoY %	-53.71%	74.14%	7.79%	-52.71%	27.72%	129.55%	-	-
Horiz. %	120.45%	260.23%	149.43%	138.64%	293.18%	229.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	38.74	48.03	30.47	24.55	42.58	25.58	17.47	14.18%
YoY %	-19.34%	57.63%	24.11%	-42.34%	66.46%	46.42%	-	-
Horiz. %	221.75%	274.93%	174.41%	140.53%	243.73%	146.42%	100.00%	-
EPS	9.20	18.44	9.41	7.80	15.22	9.97	3.95	15.11%
YoY %	-50.11%	95.96%	20.64%	-48.75%	52.66%	152.41%	-	-
Horiz. %	232.91%	466.84%	238.23%	197.47%	385.32%	252.41%	100.00%	-
DPS	4.25	4.25	4.00	3.75	5.00	3.25	2.75	7.51%
YoY %	0.00%	6.25%	6.67%	-25.00%	53.85%	18.18%	-	-
Horiz. %	154.55%	154.55%	145.45%	136.36%	181.82%	118.18%	100.00%	-
NAPS	4.34	4.03	3.58	3.20	2.95	2.47	2.25	11.55%
YoY %	7.69%	12.57%	11.87%	8.47%	19.43%	9.78%	-	-
Horiz. %	192.89%	179.11%	159.11%	142.22%	131.11%	109.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 757,538
RPS	32.77	40.61	25.76	20.72	35.88	21.45	14.53	14.50%
YoY %	-19.31%	57.65%	24.32%	-42.25%	67.27%	47.63%	-	-
Horiz. %	225.53%	279.49%	177.29%	142.60%	246.94%	147.63%	100.00%	-
EPS	7.78	15.59	7.95	6.58	12.82	8.36	3.28	15.46%
YoY %	-50.10%	96.10%	20.82%	-48.67%	53.35%	154.88%	-	-
Horiz. %	237.20%	475.30%	242.38%	200.61%	390.85%	254.88%	100.00%	-
DPS	3.60	3.59	3.38	3.17	4.21	2.72	2.29	7.82%
YoY %	0.28%	6.21%	6.62%	-24.70%	54.78%	18.78%	-	-
Horiz. %	157.21%	156.77%	147.60%	138.43%	183.84%	118.78%	100.00%	-
NAPS	3.6712	3.4072	3.0264	2.7014	2.4858	2.0708	1.8711	11.87%
YoY %	7.75%	12.58%	12.03%	8.67%	20.04%	10.67%	-	-
Horiz. %	196.21%	182.10%	161.74%	144.37%	132.85%	110.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.30	7.92	6.67	5.50	8.20	6.25	3.08	-
P/RPS	24.01	16.49	21.89	22.40	19.26	24.43	17.63	5.27%
YoY %	45.60%	-24.67%	-2.28%	16.30%	-21.16%	38.57%	-	-
Horiz. %	136.19%	93.53%	124.16%	127.06%	109.25%	138.57%	100.00%	-
P/EPS	101.09	42.95	70.88	70.51	53.88	62.69	77.97	4.41%
YoY %	135.37%	-39.40%	0.52%	30.86%	-14.05%	-19.60%	-	-
Horiz. %	129.65%	55.09%	90.91%	90.43%	69.10%	80.40%	100.00%	-
EY	0.99	2.33	1.41	1.42	1.86	1.60	1.28	-4.18%
YoY %	-57.51%	65.25%	-0.70%	-23.66%	16.25%	25.00%	-	-
Horiz. %	77.34%	182.03%	110.16%	110.94%	145.31%	125.00%	100.00%	-
DY	0.46	0.54	0.60	0.68	0.61	0.52	0.89	-10.40%
YoY %	-14.81%	-10.00%	-11.76%	11.48%	17.31%	-41.57%	-	-
Horiz. %	51.69%	60.67%	67.42%	76.40%	68.54%	58.43%	100.00%	-
P/NAPS	2.14	1.97	1.86	1.72	2.78	2.53	1.37	7.70%
YoY %	8.63%	5.91%	8.14%	-38.13%	9.88%	84.67%	-	-
Horiz. %	156.20%	143.80%	135.77%	125.55%	202.92%	184.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	25/08/10	25/08/09	26/08/08	23/08/07	30/08/06	-
Price	9.34	7.04	7.22	5.88	5.45	5.60	3.68	-
P/RPS	24.11	14.66	23.69	23.95	12.80	21.89	21.07	2.26%
YoY %	64.46%	-38.12%	-1.09%	87.11%	-41.53%	3.89%	-	-
Horiz. %	114.43%	69.58%	112.43%	113.67%	60.75%	103.89%	100.00%	-
P/EPS	101.52	38.18	76.73	75.38	35.81	56.17	93.16	1.44%
YoY %	165.90%	-50.24%	1.79%	110.50%	-36.25%	-39.71%	-	-
Horiz. %	108.97%	40.98%	82.36%	80.91%	38.44%	60.29%	100.00%	-
EY	0.99	2.62	1.30	1.33	2.79	1.78	1.07	-1.28%
YoY %	-62.21%	101.54%	-2.26%	-52.33%	56.74%	66.36%	-	-
Horiz. %	92.52%	244.86%	121.50%	124.30%	260.75%	166.36%	100.00%	-
DY	0.46	0.60	0.55	0.64	0.92	0.58	0.75	-7.81%
YoY %	-23.33%	9.09%	-14.06%	-30.43%	58.62%	-22.67%	-	-
Horiz. %	61.33%	80.00%	73.33%	85.33%	122.67%	77.33%	100.00%	-
P/NAPS	2.15	1.75	2.02	1.84	1.85	2.27	1.64	4.61%
YoY %	22.86%	-13.37%	9.78%	-0.54%	-18.50%	38.41%	-	-
Horiz. %	131.10%	106.71%	123.17%	112.20%	112.80%	138.41%	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