[GENP] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	305,730	360,508	290,734	294,043	364,382	231,168	185,967	8.63%
YoY %	-15.19%	24.00%	-1.13%	-19.30%	57.63%	24.31%	-	-
Horiz. %	164.40%	193.86%	156.34%	158.12%	195.94%	124.31%	100.00%	-
PBT	55,564	92,951	53,294	87,872	190,934	95,586	76,800	-5.24%
YoY %	-40.22%	74.41%	-39.35%	-53.98%	99.75%	24.46%	-	-
Horiz. %	72.35%	121.03%	69.39%	114.42%	248.61%	124.46%	100.00%	-
Tax	-17,471	-22,099	-12,755	-20,479	-49,818	-25,097	-17,224	0.23%
YoY %	20.94%	-73.26%	37.72%	58.89%	-98.50%	-45.71%	-	-
Horiz. %	101.43%	128.30%	74.05%	118.90%	289.24%	145.71%	100.00%	-
NP	38,093	70,852	40,539	67,393	141,116	70,489	59,576	-7.17%
YoY %	-46.24%	74.77%	-39.85%	-52.24%	100.20%	18.32%	-	-
Horiz. %	63.94%	118.93%	68.05%	113.12%	236.87%	118.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,028	69,227	42,364	69,835	139,900	71,384	59,088	-6.28%
YoY %	-42.18%	63.41%	-39.34%	-50.08%	95.98%	20.81%	-	-
Horiz. %	67.74%	117.16%	71.70%	118.19%	236.77%	120.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.44%	23.77%	23.93%	23.31%	26.09%	26.26%	22.43%	-
YoY %	32.27%	-0.67%	2.66%	-10.66%	-0.65%	17.08%	-	-
Horiz. %	140.17%	105.97%	106.69%	103.92%	116.32%	117.08%	100.00%	-
Total Cost	267,637	289,656	250,195	226,650	223,266	160,679	126,391	13.31%
YoY %	-7.60%	15.77%	10.39%	1.52%	38.95%	27.13%	-	-
Horiz. %	211.75%	229.17%	197.95%	179.32%	176.65%	127.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	2,715,778	2,424,123	8.57%
YoY %	9.34%	4.70%	5.32%	7.75%	12.58%	12.03%	-	-
Horiz. %	163.85%	149.86%	143.13%	135.90%	126.13%	112.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	19,318	22,847	28,470	32,260	32,243	30,343	28,407	-6.22%
YoY %	-15.45%	-19.75%	-11.75%	0.05%	6.26%	6.82%	-	-
Horiz. %	68.00%	80.43%	100.22%	113.56%	113.50%	106.82%	100.00%	-
Div Payout %	48.26%	33.00%	67.20%	46.20%	23.05%	42.51%	48.08%	-
YoY %	46.24%	-50.89%	45.45%	100.43%	-45.78%	-11.58%	-	-
Horiz. %	100.37%	68.64%	139.77%	96.09%	47.94%	88.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	2,715,778	2,424,123	8.57%
YoY %	9.34%	4.70%	5.32%	7.75%	12.58%	12.03%	-	-
Horiz. %	163.85%	149.86%	143.13%	135.90%	126.13%	112.03%	100.00%	-
NOSH	772,741	761,573	759,211	759,076	758,676	758,597	757,538	0.33%
YoY %	1.47%	0.31%	0.02%	0.05%	0.01%	0.14%	-	-
Horiz. %	102.01%	100.53%	100.22%	100.20%	100.15%	100.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	12.46%	19.65%	13.94%	22.92%	38.73%	30.49%	32.04%	-
YoY %	-36.59%	40.96%	-39.18%	-40.82%	27.03%	-4.84%	-	-
Horiz. %	38.89%	61.33%	43.51%	71.54%	120.88%	95.16%	100.00%	-
ROE	1.01%	1.91%	1.22%	2.12%	4.58%	2.63%	2.44%	-
YoY %	-47.12%	56.56%	-42.45%	-53.71%	74.14%	7.79%	-	-
Horiz. %	41.39%	78.28%	50.00%	86.89%	187.70%	107.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	39.56	47.34	38.29	38.74	48.03	30.47	24.55	8.27%
YoY %	-16.43%	23.64%	-1.16%	-19.34%	57.63%	24.11%	-	-
Horiz. %	161.14%	192.83%	155.97%	157.80%	195.64%	124.11%	100.00%	-
EPS	5.18	9.09	5.58	9.20	18.44	9.41	7.80	-6.59%
YoY %	-43.01%	62.90%	-39.35%	-50.11%	95.96%	20.64%	-	-
Horiz. %	66.41%	116.54%	71.54%	117.95%	236.41%	120.64%	100.00%	-
DPS	2.50	3.00	3.75	4.25	4.25	4.00	3.75	-6.53%
YoY %	-16.67%	-20.00%	-11.76%	0.00%	6.25%	6.67%	-	-
Horiz. %	66.67%	80.00%	100.00%	113.33%	113.33%	106.67%	100.00%	-
NAPS	5.14	4.77	4.57	4.34	4.03	3.58	3.20	8.21%
YoY %	7.76%	4.38%	5.30%	7.69%	12.57%	11.87%	-	-
Horiz. %	160.62%	149.06%	142.81%	135.62%	125.94%	111.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 759,076
RPS	34.07	40.17	32.40	32.77	40.61	25.76	20.72	8.63%
YoY %	-15.19%	23.98%	-1.13%	-19.31%	57.65%	24.32%	-	-
Horiz. %	164.43%	193.87%	156.37%	158.16%	195.99%	124.32%	100.00%	-
EPS	4.46	7.71	4.72	7.78	15.59	7.95	6.58	-6.27%
YoY %	-42.15%	63.35%	-39.33%	-50.10%	96.10%	20.82%	-	-
Horiz. %	67.78%	117.17%	71.73%	118.24%	236.93%	120.82%	100.00%	-
DPS	2.15	2.55	3.17	3.60	3.59	3.38	3.17	-6.26%
YoY %	-15.69%	-19.56%	-11.94%	0.28%	6.21%	6.62%	-	-
Horiz. %	67.82%	80.44%	100.00%	113.56%	113.25%	106.62%	100.00%	-
NAPS	4.4262	4.0482	3.8665	3.6712	3.4072	3.0264	2.7014	8.57%
YoY %	9.34%	4.70%	5.32%	7.75%	12.58%	12.03%	-	-
Horiz. %	163.85%	149.86%	143.13%	135.90%	126.13%	112.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	9.91	11.60	9.23	9.30	7.92	6.67	5.50	-
P/RPS	25.05	24.51	24.10	24.01	16.49	21.89	22.40	1.88%
YoY %	2.20%	1.70%	0.37%	45.60%	-24.67%	-2.28%	-	-
Horiz. %	111.83%	109.42%	107.59%	107.19%	73.62%	97.72%	100.00%	-
P/EPS	191.31	127.61	165.41	101.09	42.95	70.88	70.51	18.09%
YoY %	49.92%	-22.85%	63.63%	135.37%	-39.40%	0.52%	-	-
Horiz. %	271.32%	180.98%	234.59%	143.37%	60.91%	100.52%	100.00%	-
EY	0.52	0.78	0.60	0.99	2.33	1.41	1.42	-15.41%
YoY %	-33.33%	30.00%	-39.39%	-57.51%	65.25%	-0.70%	-	-
Horiz. %	36.62%	54.93%	42.25%	69.72%	164.08%	99.30%	100.00%	-
DY	0.25	0.26	0.41	0.46	0.54	0.60	0.68	-15.35%
YoY %	-3.85%	-36.59%	-10.87%	-14.81%	-10.00%	-11.76%	-	-
Horiz. %	36.76%	38.24%	60.29%	67.65%	79.41%	88.24%	100.00%	-
P/NAPS	1.93	2.43	2.02	2.14	1.97	1.86	1.72	1.93%
YoY %	-20.58%	20.30%	-5.61%	8.63%	5.91%	8.14%	-	-
Horiz. %	112.21%	141.28%	117.44%	124.42%	114.53%	108.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	27/08/14	28/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	8.92	10.20	9.00	9.34	7.04	7.22	5.88	-
P/RPS	22.55	21.55	23.50	24.11	14.66	23.69	23.95	-0.99%
YoY %	4.64%	-8.30%	-2.53%	64.46%	-38.12%	-1.09%	-	-
Horiz. %	94.15%	89.98%	98.12%	100.67%	61.21%	98.91%	100.00%	-
P/EPS	172.20	112.21	161.29	101.52	38.18	76.73	75.38	14.75%
YoY %	53.46%	-30.43%	58.88%	165.90%	-50.24%	1.79%	-	-
Horiz. %	228.44%	148.86%	213.97%	134.68%	50.65%	101.79%	100.00%	-
EY	0.58	0.89	0.62	0.99	2.62	1.30	1.33	-12.91%
YoY %	-34.83%	43.55%	-37.37%	-62.21%	101.54%	-2.26%	-	-
Horiz. %	43.61%	66.92%	46.62%	74.44%	196.99%	97.74%	100.00%	-
DY	0.28	0.29	0.42	0.46	0.60	0.55	0.64	-12.86%
YoY %	-3.45%	-30.95%	-8.70%	-23.33%	9.09%	-14.06%	-	-
Horiz. %	43.75%	45.31%	65.62%	71.88%	93.75%	85.94%	100.00%	-
P/NAPS	1.74	2.14	1.97	2.15	1.75	2.02	1.84	-0.92%
YoY %	-18.69%	8.63%	-8.37%	22.86%	-13.37%	9.78%	-	-
Horiz. %	94.57%	116.30%	107.07%	116.85%	95.11%	109.78%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 12:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 12:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 12:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:55:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

328

PTRANS

PERAK TRANSIT BERHAD

325

MBSB

MALAYSIA BUILDING SOCIETY BHD

280

TOPGLOV

TOP GLOVE CORPORATION BHD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

231

PBBANK

PUBLIC BANK BHD

181

DNEX

DAGANG NEXCHANGE BERHAD

179

GENTING

GENTING BHD

178

Daily Stocks

INGENIEU

0.09

-0.005

530,858,900

HSI-HUZ

0.165

-0.015

210,620,200

HSI-CV8

0.165

0.00

191,526,200

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

126,445,500

HSI-CXG

0.26

+0.005

87,803,800

EDUSPEC-OR

0.005

0.00

75,002,700

ICONIC-WA

0.035

0.00

61,033,100

AHB

0.17

+0.01

60,485,900

TOPGLOV

1.21

+0.01

60,064,000

More active Stocks

MPI

39.60

+3.00

616,300

HLIND

11.60

+0.52

91,300

PETDAG

21.22

+0.32

74,700

PANAMY

19.78

+0.30

103,800

NESTLE

129.80

+0.30

25,000

ARKA

2.30

+0.28

273,500

GAMUDA

5.85

+0.27

9,236,600

TENAGA

12.80

+0.20

4,593,900

PPB

15.32

+0.20

446,600

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.02

-0.36

16,300

HEIM

25.28

-0.32

39,700

DLADY

32.82

-0.18

6,900

PIE

5.65

-0.17

1,111,600

F&N

33.20

-0.16

57,400

UTDPLT

25.70

-0.14

166,600

AJI

15.80

-0.14

54,700

IDEAL

3.36

-0.14

6,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

129,600

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