[GENP] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	446,245	309,123	305,730	360,508	290,734	294,043	364,382	3.43%
YoY %	44.36%	1.11%	-15.19%	24.00%	-1.13%	-19.30%	-	-
Horiz. %	122.47%	84.83%	83.90%	98.94%	79.79%	80.70%	100.00%	-
PBT	103,846	39,700	55,564	92,951	53,294	87,872	190,934	-9.64%
YoY %	161.58%	-28.55%	-40.22%	74.41%	-39.35%	-53.98%	-	-
Horiz. %	54.39%	20.79%	29.10%	48.68%	27.91%	46.02%	100.00%	-
Tax	-27,774	-11,652	-17,471	-22,099	-12,755	-20,479	-49,818	-9.27%
YoY %	-138.36%	33.31%	20.94%	-73.26%	37.72%	58.89%	-	-
Horiz. %	55.75%	23.39%	35.07%	44.36%	25.60%	41.11%	100.00%	-
NP	76,072	28,048	38,093	70,852	40,539	67,393	141,116	-9.77%
YoY %	171.22%	-26.37%	-46.24%	74.77%	-39.85%	-52.24%	-	-
Horiz. %	53.91%	19.88%	26.99%	50.21%	28.73%	47.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,978	33,933	40,028	69,227	42,364	69,835	139,900	-10.68%
YoY %	109.17%	-15.23%	-42.18%	63.41%	-39.34%	-50.08%	-	-
Horiz. %	50.73%	24.26%	28.61%	49.48%	30.28%	49.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	29.35%	31.44%	23.77%	23.93%	23.31%	26.09%	-
YoY %	-8.86%	-6.65%	32.27%	-0.67%	2.66%	-10.66%	-	-
Horiz. %	102.53%	112.50%	120.51%	91.11%	91.72%	89.34%	100.00%	-
Total Cost	370,173	281,075	267,637	289,656	250,195	226,650	223,266	8.78%
YoY %	31.70%	5.02%	-7.60%	15.77%	10.39%	1.52%	-	-
Horiz. %	165.80%	125.89%	119.87%	129.74%	112.06%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	43,715	15,704	19,318	22,847	28,470	32,260	32,243	5.19%
YoY %	178.37%	-18.71%	-15.45%	-19.75%	-11.75%	0.05%	-	-
Horiz. %	135.58%	48.71%	59.91%	70.86%	88.30%	100.05%	100.00%	-
Div Payout %	61.59%	46.28%	48.26%	33.00%	67.20%	46.20%	23.05%	-
YoY %	33.08%	-4.10%	46.24%	-50.89%	45.45%	100.43%	-	-
Horiz. %	267.20%	200.78%	209.37%	143.17%	291.54%	200.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	3,057,467	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-
NOSH	794,826	785,211	772,741	761,573	759,211	759,076	758,676	0.77%
YoY %	1.22%	1.61%	1.47%	0.31%	0.02%	0.05%	-	-
Horiz. %	104.76%	103.50%	101.85%	100.38%	100.07%	100.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	17.05%	9.07%	12.46%	19.65%	13.94%	22.92%	38.73%	-
YoY %	87.98%	-27.21%	-36.59%	40.96%	-39.18%	-40.82%	-	-
Horiz. %	44.02%	23.42%	32.17%	50.74%	35.99%	59.18%	100.00%	-
ROE	1.66%	0.86%	1.01%	1.91%	1.22%	2.12%	4.58%	-
YoY %	93.02%	-14.85%	-47.12%	56.56%	-42.45%	-53.71%	-	-
Horiz. %	36.24%	18.78%	22.05%	41.70%	26.64%	46.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	56.14	39.37	39.56	47.34	38.29	38.74	48.03	2.63%
YoY %	42.60%	-0.48%	-16.43%	23.64%	-1.16%	-19.34%	-	-
Horiz. %	116.89%	81.97%	82.37%	98.56%	79.72%	80.66%	100.00%	-
EPS	8.93	4.32	5.18	9.09	5.58	9.20	18.44	-11.37%
YoY %	106.71%	-16.60%	-43.01%	62.90%	-39.35%	-50.11%	-	-
Horiz. %	48.43%	23.43%	28.09%	49.30%	30.26%	49.89%	100.00%	-
DPS	5.50	2.00	2.50	3.00	3.75	4.25	4.25	4.38%
YoY %	175.00%	-20.00%	-16.67%	-20.00%	-11.76%	0.00%	-	-
Horiz. %	129.41%	47.06%	58.82%	70.59%	88.24%	100.00%	100.00%	-
NAPS	5.37	5.00	5.14	4.77	4.57	4.34	4.03	4.89%
YoY %	7.40%	-2.72%	7.76%	4.38%	5.30%	7.69%	-	-
Horiz. %	133.25%	124.07%	127.54%	118.36%	113.40%	107.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 761,573
RPS	49.73	34.45	34.07	40.17	32.40	32.77	40.61	3.43%
YoY %	44.35%	1.12%	-15.19%	23.98%	-1.13%	-19.31%	-	-
Horiz. %	122.46%	84.83%	83.90%	98.92%	79.78%	80.69%	100.00%	-
EPS	7.91	3.78	4.46	7.71	4.72	7.78	15.59	-10.68%
YoY %	109.26%	-15.25%	-42.15%	63.35%	-39.33%	-50.10%	-	-
Horiz. %	50.74%	24.25%	28.61%	49.45%	30.28%	49.90%	100.00%	-
DPS	4.87	1.75	2.15	2.55	3.17	3.60	3.59	5.20%
YoY %	178.29%	-18.60%	-15.69%	-19.56%	-11.94%	0.28%	-	-
Horiz. %	135.65%	48.75%	59.89%	71.03%	88.30%	100.28%	100.00%	-
NAPS	4.7564	4.3751	4.4262	4.0482	3.8665	3.6712	3.4072	5.71%
YoY %	8.72%	-1.15%	9.34%	4.70%	5.32%	7.75%	-	-
Horiz. %	139.60%	128.41%	129.91%	118.81%	113.48%	107.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	11.04	10.62	9.91	11.60	9.23	9.30	7.92	-
P/RPS	19.66	26.98	25.05	24.51	24.10	24.01	16.49	2.97%
YoY %	-27.13%	7.70%	2.20%	1.70%	0.37%	45.60%	-	-
Horiz. %	119.22%	163.61%	151.91%	148.64%	146.15%	145.60%	100.00%	-
P/EPS	123.63	245.75	191.31	127.61	165.41	101.09	42.95	19.24%
YoY %	-49.69%	28.46%	49.92%	-22.85%	63.63%	135.37%	-	-
Horiz. %	287.85%	572.18%	445.42%	297.11%	385.12%	235.37%	100.00%	-
EY	0.81	0.41	0.52	0.78	0.60	0.99	2.33	-16.13%
YoY %	97.56%	-21.15%	-33.33%	30.00%	-39.39%	-57.51%	-	-
Horiz. %	34.76%	17.60%	22.32%	33.48%	25.75%	42.49%	100.00%	-
DY	0.50	0.19	0.25	0.26	0.41	0.46	0.54	-1.27%
YoY %	163.16%	-24.00%	-3.85%	-36.59%	-10.87%	-14.81%	-	-
Horiz. %	92.59%	35.19%	46.30%	48.15%	75.93%	85.19%	100.00%	-
P/NAPS	2.06	2.12	1.93	2.43	2.02	2.14	1.97	0.74%
YoY %	-2.83%	9.84%	-20.58%	20.30%	-5.61%	8.63%	-	-
Horiz. %	104.57%	107.61%	97.97%	123.35%	102.54%	108.63%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/08/16	25/08/15	27/08/14	28/08/13	28/08/12	24/08/11	-
Price	10.58	10.64	8.92	10.20	9.00	9.34	7.04	-
P/RPS	18.84	27.03	22.55	21.55	23.50	24.11	14.66	4.26%
YoY %	-30.30%	19.87%	4.64%	-8.30%	-2.53%	64.46%	-	-
Horiz. %	128.51%	184.38%	153.82%	147.00%	160.30%	164.46%	100.00%	-
P/EPS	118.48	246.21	172.20	112.21	161.29	101.52	38.18	20.75%
YoY %	-51.88%	42.98%	53.46%	-30.43%	58.88%	165.90%	-	-
Horiz. %	310.32%	644.87%	451.02%	293.90%	422.45%	265.90%	100.00%	-
EY	0.84	0.41	0.58	0.89	0.62	0.99	2.62	-17.25%
YoY %	104.88%	-29.31%	-34.83%	43.55%	-37.37%	-62.21%	-	-
Horiz. %	32.06%	15.65%	22.14%	33.97%	23.66%	37.79%	100.00%	-
DY	0.52	0.19	0.28	0.29	0.42	0.46	0.60	-2.35%
YoY %	173.68%	-32.14%	-3.45%	-30.95%	-8.70%	-23.33%	-	-
Horiz. %	86.67%	31.67%	46.67%	48.33%	70.00%	76.67%	100.00%	-
P/NAPS	1.97	2.13	1.74	2.14	1.97	2.15	1.75	1.99%
YoY %	-7.51%	22.41%	-18.69%	8.63%	-8.37%	22.86%	-	-
Horiz. %	112.57%	121.71%	99.43%	122.29%	112.57%	122.86%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:55:00

ADX

5 Mins

SELL

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-09 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-09 16:30:00

ADX

10 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

460

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

PBBANK

PUBLIC BANK BHD

283

CAPITALA

CAPITAL A BERHAD

242

DNEX

DAGANG NEXCHANGE BERHAD

242

SNS

SNS NETWORK TECHNOLOGY BERHAD

232

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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