[GENP] YoY Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	544,318	525,744	402,649	446,245	309,123	305,730	360,508	7.10%
YoY %	3.53%	30.57%	-9.77%	44.36%	1.11%	-15.19%	-	-
Horiz. %	150.99%	145.83%	111.69%	123.78%	85.75%	84.81%	100.00%	-
PBT	38,795	25,931	37,203	103,846	39,700	55,564	92,951	-13.54%
YoY %	49.61%	-30.30%	-64.17%	161.58%	-28.55%	-40.22%	-	-
Horiz. %	41.74%	27.90%	40.02%	111.72%	42.71%	59.78%	100.00%	-
Tax	-7,916	-7,612	-12,378	-27,774	-11,652	-17,471	-22,099	-15.71%
YoY %	-3.99%	38.50%	55.43%	-138.36%	33.31%	20.94%	-	-
Horiz. %	35.82%	34.44%	56.01%	125.68%	52.73%	79.06%	100.00%	-
NP	30,879	18,319	24,825	76,072	28,048	38,093	70,852	-12.91%
YoY %	68.56%	-26.21%	-67.37%	171.22%	-26.37%	-46.24%	-	-
Horiz. %	43.58%	25.86%	35.04%	107.37%	39.59%	53.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,637	20,744	26,138	70,978	33,933	40,028	69,227	-16.98%
YoY %	9.13%	-20.64%	-63.17%	109.17%	-15.23%	-42.18%	-	-
Horiz. %	32.70%	29.97%	37.76%	102.53%	49.02%	57.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	29.35%	33.27%	26.75%	29.35%	31.44%	23.77%	-
YoY %	-30.49%	-11.78%	24.37%	-8.86%	-6.65%	32.27%	-	-
Horiz. %	85.82%	123.47%	139.97%	112.54%	123.47%	132.27%	100.00%	-
Total Cost	513,439	507,425	377,824	370,173	281,075	267,637	289,656	10.00%
YoY %	1.19%	34.30%	2.07%	31.70%	5.02%	-7.60%	-	-
Horiz. %	177.26%	175.18%	130.44%	127.80%	97.04%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,907,672	4,391,382	4,173,164	4,268,217	3,926,057	3,971,890	3,632,703	5.13%
YoY %	11.76%	5.23%	-2.23%	8.72%	-1.15%	9.34%	-	-
Horiz. %	135.10%	120.88%	114.88%	117.49%	108.08%	109.34%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	53,831	28,462	38,193	43,715	15,704	19,318	22,847	15.33%
YoY %	89.13%	-25.48%	-12.63%	178.37%	-18.71%	-15.45%	-	-
Horiz. %	235.62%	124.58%	167.17%	191.34%	68.74%	84.55%	100.00%	-
Div Payout %	237.80%	137.21%	146.12%	61.59%	46.28%	48.26%	33.00%	-
YoY %	73.31%	-6.10%	137.25%	33.08%	-4.10%	46.24%	-	-
Horiz. %	720.61%	415.79%	442.79%	186.64%	140.24%	146.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	4,907,672	4,391,382	4,173,164	4,268,217	3,926,057	3,971,890	3,632,703	5.13%
YoY %	11.76%	5.23%	-2.23%	8.72%	-1.15%	9.34%	-	-
Horiz. %	135.10%	120.88%	114.88%	117.49%	108.08%	109.34%	100.00%	-
NOSH	897,358	897,358	805,006	794,826	785,211	772,741	761,573	2.76%
YoY %	0.00%	11.47%	1.28%	1.22%	1.61%	1.47%	-	-
Horiz. %	117.83%	117.83%	105.70%	104.37%	103.10%	101.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.67%	3.48%	6.17%	17.05%	9.07%	12.46%	19.65%	-
YoY %	62.93%	-43.60%	-63.81%	87.98%	-27.21%	-36.59%	-	-
Horiz. %	28.85%	17.71%	31.40%	86.77%	46.16%	63.41%	100.00%	-
ROE	0.46%	0.47%	0.63%	1.66%	0.86%	1.01%	1.91%	-
YoY %	-2.13%	-25.40%	-62.05%	93.02%	-14.85%	-47.12%	-	-
Horiz. %	24.08%	24.61%	32.98%	86.91%	45.03%	52.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	60.67	64.65	50.08	56.14	39.37	39.56	47.34	4.21%
YoY %	-6.16%	29.09%	-10.79%	42.60%	-0.48%	-16.43%	-	-
Horiz. %	128.16%	136.57%	105.79%	118.59%	83.16%	83.57%	100.00%	-
EPS	2.52	2.55	3.25	8.93	4.32	5.18	9.09	-19.23%
YoY %	-1.18%	-21.54%	-63.61%	106.71%	-16.60%	-43.01%	-	-
Horiz. %	27.72%	28.05%	35.75%	98.24%	47.52%	56.99%	100.00%	-
DPS	6.00	3.50	4.75	5.50	2.00	2.50	3.00	12.23%
YoY %	71.43%	-26.32%	-13.64%	175.00%	-20.00%	-16.67%	-	-
Horiz. %	200.00%	116.67%	158.33%	183.33%	66.67%	83.33%	100.00%	-
NAPS	5.47	5.40	5.19	5.37	5.00	5.14	4.77	2.30%
YoY %	1.30%	4.05%	-3.35%	7.40%	-2.72%	7.76%	-	-
Horiz. %	114.68%	113.21%	108.81%	112.58%	104.82%	107.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 794,826
RPS	60.66	58.59	44.87	49.73	34.45	34.07	40.17	7.10%
YoY %	3.53%	30.58%	-9.77%	44.35%	1.12%	-15.19%	-	-
Horiz. %	151.01%	145.86%	111.70%	123.80%	85.76%	84.81%	100.00%	-
EPS	2.52	2.31	2.91	7.91	3.78	4.46	7.71	-16.98%
YoY %	9.09%	-20.62%	-63.21%	109.26%	-15.25%	-42.15%	-	-
Horiz. %	32.68%	29.96%	37.74%	102.59%	49.03%	57.85%	100.00%	-
DPS	6.00	3.17	4.26	4.87	1.75	2.15	2.55	15.31%
YoY %	89.27%	-25.59%	-12.53%	178.29%	-18.60%	-15.69%	-	-
Horiz. %	235.29%	124.31%	167.06%	190.98%	68.63%	84.31%	100.00%	-
NAPS	5.469	4.8937	4.6505	4.7564	4.3751	4.4262	4.0482	5.13%
YoY %	11.76%	5.23%	-2.23%	8.72%	-1.15%	9.34%	-	-
Horiz. %	135.10%	120.89%	114.88%	117.49%	108.08%	109.34%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	9.83	10.00	9.45	11.04	10.62	9.91	11.60	-
P/RPS	16.20	15.47	18.87	19.66	26.98	25.05	24.51	-6.66%
YoY %	4.72%	-18.02%	-4.02%	-27.13%	7.70%	2.20%	-	-
Horiz. %	66.10%	63.12%	76.99%	80.21%	110.08%	102.20%	100.00%	-
P/EPS	389.60	392.03	290.71	123.63	245.75	191.31	127.61	20.42%
YoY %	-0.62%	34.85%	135.15%	-49.69%	28.46%	49.92%	-	-
Horiz. %	305.31%	307.21%	227.81%	96.88%	192.58%	149.92%	100.00%	-
EY	0.26	0.26	0.34	0.81	0.41	0.52	0.78	-16.71%
YoY %	0.00%	-23.53%	-58.02%	97.56%	-21.15%	-33.33%	-	-
Horiz. %	33.33%	33.33%	43.59%	103.85%	52.56%	66.67%	100.00%	-
DY	0.61	0.35	0.50	0.50	0.19	0.25	0.26	15.25%
YoY %	74.29%	-30.00%	0.00%	163.16%	-24.00%	-3.85%	-	-
Horiz. %	234.62%	134.62%	192.31%	192.31%	73.08%	96.15%	100.00%	-
P/NAPS	1.80	1.85	1.82	2.06	2.12	1.93	2.43	-4.87%
YoY %	-2.70%	1.65%	-11.65%	-2.83%	9.84%	-20.58%	-	-
Horiz. %	74.07%	76.13%	74.90%	84.77%	87.24%	79.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	28/08/18	23/08/17	25/08/16	25/08/15	27/08/14	-
Price	9.90	10.00	9.44	10.58	10.64	8.92	10.20	-
P/RPS	16.32	15.47	18.85	18.84	27.03	22.55	21.55	-4.52%
YoY %	5.49%	-17.93%	0.05%	-30.30%	19.87%	4.64%	-	-
Horiz. %	75.73%	71.79%	87.47%	87.42%	125.43%	104.64%	100.00%	-
P/EPS	392.38	392.03	290.40	118.48	246.21	172.20	112.21	23.17%
YoY %	0.09%	35.00%	145.10%	-51.88%	42.98%	53.46%	-	-
Horiz. %	349.68%	349.37%	258.80%	105.59%	219.42%	153.46%	100.00%	-
EY	0.25	0.26	0.34	0.84	0.41	0.58	0.89	-19.05%
YoY %	-3.85%	-23.53%	-59.52%	104.88%	-29.31%	-34.83%	-	-
Horiz. %	28.09%	29.21%	38.20%	94.38%	46.07%	65.17%	100.00%	-
DY	0.61	0.35	0.50	0.52	0.19	0.28	0.29	13.18%
YoY %	74.29%	-30.00%	-3.85%	173.68%	-32.14%	-3.45%	-	-
Horiz. %	210.34%	120.69%	172.41%	179.31%	65.52%	96.55%	100.00%	-
P/NAPS	1.81	1.85	1.82	1.97	2.13	1.74	2.14	-2.75%
YoY %	-2.16%	1.65%	-7.61%	-7.51%	22.41%	-18.69%	-	-
Horiz. %	84.58%	86.45%	85.05%	92.06%	99.53%	81.31%	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