[GENM] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	2,234,605	1,983,201	1,910,867	2,224,464	2,119,482	1,896,025	1,226,492	10.50%
YoY %	12.68%	3.79%	-14.10%	4.95%	11.79%	54.59%	-	-
Horiz. %	182.19%	161.70%	155.80%	181.37%	172.81%	154.59%	100.00%	-
PBT	512,054	271,199	318,733	569,968	638,503	430,342	414,130	3.59%
YoY %	88.81%	-14.91%	-44.08%	-10.73%	48.37%	3.91%	-	-
Horiz. %	123.65%	65.49%	76.96%	137.63%	154.18%	103.91%	100.00%	-
Tax	-46,789	-47,903	-75,882	-112,935	-142,703	-116,589	-108,594	-13.08%
YoY %	2.33%	36.87%	32.81%	20.86%	-22.40%	-7.36%	-	-
Horiz. %	43.09%	44.11%	69.88%	104.00%	131.41%	107.36%	100.00%	-
NP	465,265	223,296	242,851	457,033	495,800	313,753	305,536	7.25%
YoY %	108.36%	-8.05%	-46.86%	-7.82%	58.02%	2.69%	-	-
Horiz. %	152.28%	73.08%	79.48%	149.58%	162.27%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,444	230,920	254,433	460,406	495,800	313,753	305,690	7.66%
YoY %	106.32%	-9.24%	-44.74%	-7.14%	58.02%	2.64%	-	-
Horiz. %	155.86%	75.54%	83.23%	150.61%	162.19%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.14%	17.66%	23.81%	19.81%	22.35%	27.09%	26.22%	-
YoY %	-48.24%	-25.83%	20.19%	-11.36%	-17.50%	3.32%	-	-
Horiz. %	34.86%	67.35%	90.81%	75.55%	85.24%	103.32%	100.00%	-
Total Cost	1,769,340	1,759,905	1,668,016	1,767,431	1,623,682	1,582,272	920,956	11.48%
YoY %	0.54%	5.51%	-5.62%	8.85%	2.62%	71.81%	-	-
Horiz. %	192.12%	191.10%	181.12%	191.91%	176.30%	171.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,220,304	17,475,025	15,583,313	14,571,963	12,805,805	11,666,627	10,094,613	10.33%
YoY %	4.26%	12.14%	6.94%	13.79%	9.76%	15.57%	-	-
Horiz. %	180.50%	173.11%	154.37%	144.35%	126.86%	115.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	169,754	158,863	169,999	243,811	215,318	215,209	205,314	-3.11%
YoY %	6.86%	-6.55%	-30.27%	13.23%	0.05%	4.82%	-	-
Horiz. %	82.68%	77.38%	82.80%	118.75%	104.87%	104.82%	100.00%	-
Div Payout %	35.63%	68.80%	66.82%	52.96%	43.43%	68.59%	67.16%	-
YoY %	-48.21%	2.96%	26.17%	21.94%	-36.68%	2.13%	-	-
Horiz. %	53.05%	102.44%	99.49%	78.86%	64.67%	102.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	18,220,304	17,475,025	15,583,313	14,571,963	12,805,805	11,666,627	10,094,613	10.33%
YoY %	4.26%	12.14%	6.94%	13.79%	9.76%	15.57%	-	-
Horiz. %	180.50%	173.11%	154.37%	144.35%	126.86%	115.57%	100.00%	-
NOSH	5,658,479	5,673,709	5,666,659	5,670,024	5,666,285	5,663,411	5,703,171	-0.13%
YoY %	-0.27%	0.12%	-0.06%	0.07%	0.05%	-0.70%	-	-
Horiz. %	99.22%	99.48%	99.36%	99.42%	99.35%	99.30%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	20.82%	11.26%	12.71%	20.55%	23.39%	16.55%	24.91%	-
YoY %	84.90%	-11.41%	-38.15%	-12.14%	41.33%	-33.56%	-	-
Horiz. %	83.58%	45.20%	51.02%	82.50%	93.90%	66.44%	100.00%	-
ROE	2.61%	1.32%	1.63%	3.16%	3.87%	2.69%	3.03%	-
YoY %	97.73%	-19.02%	-48.42%	-18.35%	43.87%	-11.22%	-	-
Horiz. %	86.14%	43.56%	53.80%	104.29%	127.72%	88.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	39.49	34.95	33.72	39.23	37.41	33.48	21.51	10.64%
YoY %	12.99%	3.65%	-14.05%	4.87%	11.74%	55.65%	-	-
Horiz. %	183.59%	162.48%	156.76%	182.38%	173.92%	155.65%	100.00%	-
EPS	8.42	4.07	4.49	8.12	8.75	5.54	5.36	7.81%
YoY %	106.88%	-9.35%	-44.70%	-7.20%	57.94%	3.36%	-	-
Horiz. %	157.09%	75.93%	83.77%	151.49%	163.25%	103.36%	100.00%	-
DPS	3.00	2.80	3.00	4.30	3.80	3.80	3.60	-2.99%
YoY %	7.14%	-6.67%	-30.23%	13.16%	0.00%	5.56%	-	-
Horiz. %	83.33%	77.78%	83.33%	119.44%	105.56%	105.56%	100.00%	-
NAPS	3.22	3.08	2.75	2.57	2.26	2.06	1.77	10.47%
YoY %	4.55%	12.00%	7.00%	13.72%	9.71%	16.38%	-	-
Horiz. %	181.92%	174.01%	155.37%	145.20%	127.68%	116.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,670,024
RPS	39.42	34.98	33.71	39.24	37.39	33.45	21.64	10.50%
YoY %	12.69%	3.77%	-14.09%	4.95%	11.78%	54.57%	-	-
Horiz. %	182.16%	161.65%	155.78%	181.33%	172.78%	154.57%	100.00%	-
EPS	8.40	4.07	4.49	8.12	8.75	5.53	5.39	7.66%
YoY %	106.39%	-9.35%	-44.70%	-7.20%	58.23%	2.60%	-	-
Horiz. %	155.84%	75.51%	83.30%	150.65%	162.34%	102.60%	100.00%	-
DPS	2.99	2.80	3.00	4.30	3.80	3.80	3.62	-3.13%
YoY %	6.79%	-6.67%	-30.23%	13.16%	0.00%	4.97%	-	-
Horiz. %	82.60%	77.35%	82.87%	118.78%	104.97%	104.97%	100.00%	-
NAPS	3.2141	3.0826	2.7489	2.5705	2.2589	2.058	1.7807	10.33%
YoY %	4.27%	12.14%	6.94%	13.79%	9.76%	15.57%	-	-
Horiz. %	180.50%	173.11%	154.37%	144.35%	126.85%	115.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.45	4.20	4.20	3.89	3.60	3.60	2.73	-
P/RPS	11.27	12.02	12.46	9.92	9.62	10.75	12.69	-1.95%
YoY %	-6.24%	-3.53%	25.60%	3.12%	-10.51%	-15.29%	-	-
Horiz. %	88.81%	94.72%	98.19%	78.17%	75.81%	84.71%	100.00%	-
P/EPS	52.85	103.19	93.54	47.91	41.14	64.98	50.93	0.61%
YoY %	-48.78%	10.32%	95.24%	16.46%	-36.69%	27.59%	-	-
Horiz. %	103.77%	202.61%	183.66%	94.07%	80.78%	127.59%	100.00%	-
EY	1.89	0.97	1.07	2.09	2.43	1.54	1.96	-0.60%
YoY %	94.85%	-9.35%	-48.80%	-13.99%	57.79%	-21.43%	-	-
Horiz. %	96.43%	49.49%	54.59%	106.63%	123.98%	78.57%	100.00%	-
DY	0.67	0.67	0.71	1.11	1.06	1.06	1.32	-10.67%
YoY %	0.00%	-5.63%	-36.04%	4.72%	0.00%	-19.70%	-	-
Horiz. %	50.76%	50.76%	53.79%	84.09%	80.30%	80.30%	100.00%	-
P/NAPS	1.38	1.36	1.53	1.51	1.59	1.75	1.54	-1.81%
YoY %	1.47%	-11.11%	1.32%	-5.03%	-9.14%	13.64%	-	-
Horiz. %	89.61%	88.31%	99.35%	98.05%	103.25%	113.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/08/15	28/08/14	29/08/13	29/08/12	25/08/11	26/08/10	-
Price	4.30	3.91	4.65	4.04	3.30	3.41	2.99	-
P/RPS	10.89	11.19	13.79	10.30	8.82	10.19	13.90	-3.98%
YoY %	-2.68%	-18.85%	33.88%	16.78%	-13.44%	-26.69%	-	-
Horiz. %	78.35%	80.50%	99.21%	74.10%	63.45%	73.31%	100.00%	-
P/EPS	51.07	96.07	103.56	49.75	37.71	61.55	55.78	-1.45%
YoY %	-46.84%	-7.23%	108.16%	31.93%	-38.73%	10.34%	-	-
Horiz. %	91.56%	172.23%	185.66%	89.19%	67.60%	110.34%	100.00%	-
EY	1.96	1.04	0.97	2.01	2.65	1.62	1.79	1.52%
YoY %	88.46%	7.22%	-51.74%	-24.15%	63.58%	-9.50%	-	-
Horiz. %	109.50%	58.10%	54.19%	112.29%	148.04%	90.50%	100.00%	-
DY	0.70	0.72	0.65	1.06	1.15	1.11	1.20	-8.58%
YoY %	-2.78%	10.77%	-38.68%	-7.83%	3.60%	-7.50%	-	-
Horiz. %	58.33%	60.00%	54.17%	88.33%	95.83%	92.50%	100.00%	-
P/NAPS	1.34	1.27	1.69	1.57	1.46	1.66	1.69	-3.79%
YoY %	5.51%	-24.85%	7.64%	7.53%	-12.05%	-1.78%	-	-
Horiz. %	79.29%	75.15%	100.00%	92.90%	86.39%	98.22%	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