[GENM] YoY Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	2,601,502	2,422,126	2,291,583	2,234,605	1,983,201	1,910,867	2,224,464	2.64%
YoY %	7.41%	5.70%	2.55%	12.68%	3.79%	-14.10%	-	-
Horiz. %	116.95%	108.89%	103.02%	100.46%	89.15%	85.90%	100.00%	-
PBT	476,244	465,128	246,788	512,054	271,199	318,733	569,968	-2.94%
YoY %	2.39%	88.47%	-51.80%	88.81%	-14.91%	-44.08%	-	-
Horiz. %	83.56%	81.61%	43.30%	89.84%	47.58%	55.92%	100.00%	-
Tax	-73,128	-86,862	-73,212	-46,789	-47,903	-75,882	-112,935	-6.98%
YoY %	15.81%	-18.64%	-56.47%	2.33%	36.87%	32.81%	-	-
Horiz. %	64.75%	76.91%	64.83%	41.43%	42.42%	67.19%	100.00%	-
NP	403,116	378,266	173,576	465,265	223,296	242,851	457,033	-2.06%
YoY %	6.57%	117.93%	-62.69%	108.36%	-8.05%	-46.86%	-	-
Horiz. %	88.20%	82.77%	37.98%	101.80%	48.86%	53.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	416,482	395,706	193,423	476,444	230,920	254,433	460,406	-1.65%
YoY %	5.25%	104.58%	-59.40%	106.32%	-9.24%	-44.74%	-	-
Horiz. %	90.46%	85.95%	42.01%	103.48%	50.16%	55.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.36%	18.67%	29.67%	9.14%	17.66%	23.81%	19.81%	-
YoY %	-17.73%	-37.07%	224.62%	-48.24%	-25.83%	20.19%	-	-
Horiz. %	77.54%	94.25%	149.77%	46.14%	89.15%	120.19%	100.00%	-
Total Cost	2,198,386	2,043,860	2,118,007	1,769,340	1,759,905	1,668,016	1,767,431	3.70%
YoY %	7.56%	-3.50%	19.71%	0.54%	5.51%	-5.62%	-	-
Horiz. %	124.38%	115.64%	119.84%	100.11%	99.57%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,055,071	19,069,225	19,311,222	18,220,304	17,475,025	15,583,313	14,571,963	3.63%
YoY %	-5.32%	-1.25%	5.99%	4.26%	12.14%	6.94%	-	-
Horiz. %	123.90%	130.86%	132.52%	125.04%	119.92%	106.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	339,593	339,511	226,524	169,754	158,863	169,999	243,811	5.67%
YoY %	0.02%	49.88%	33.44%	6.86%	-6.55%	-30.27%	-	-
Horiz. %	139.29%	139.25%	92.91%	69.63%	65.16%	69.73%	100.00%	-
Div Payout %	81.54%	85.80%	117.11%	35.63%	68.80%	66.82%	52.96%	-
YoY %	-4.97%	-26.74%	228.68%	-48.21%	2.96%	26.17%	-	-
Horiz. %	153.97%	162.01%	221.13%	67.28%	129.91%	126.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	18,055,071	19,069,225	19,311,222	18,220,304	17,475,025	15,583,313	14,571,963	3.63%
YoY %	-5.32%	-1.25%	5.99%	4.26%	12.14%	6.94%	-	-
Horiz. %	123.90%	130.86%	132.52%	125.04%	119.92%	106.94%	100.00%	-
NOSH	5,938,040	5,938,040	5,938,040	5,658,479	5,673,709	5,666,659	5,670,024	0.77%
YoY %	0.00%	0.00%	4.94%	-0.27%	0.12%	-0.06%	-	-
Horiz. %	104.73%	104.73%	104.73%	99.80%	100.06%	99.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	15.50%	15.62%	7.57%	20.82%	11.26%	12.71%	20.55%	-
YoY %	-0.77%	106.34%	-63.64%	84.90%	-11.41%	-38.15%	-	-
Horiz. %	75.43%	76.01%	36.84%	101.31%	54.79%	61.85%	100.00%	-
ROE	2.31%	2.08%	1.00%	2.61%	1.32%	1.63%	3.16%	-
YoY %	11.06%	108.00%	-61.69%	97.73%	-19.02%	-48.42%	-	-
Horiz. %	73.10%	65.82%	31.65%	82.59%	41.77%	51.58%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	45.96	42.80	40.47	39.49	34.95	33.72	39.23	2.67%
YoY %	7.38%	5.76%	2.48%	12.99%	3.65%	-14.05%	-	-
Horiz. %	117.16%	109.10%	103.16%	100.66%	89.09%	85.95%	100.00%	-
EPS	7.37	6.99	3.42	8.42	4.07	4.49	8.12	-1.60%
YoY %	5.44%	104.39%	-59.38%	106.88%	-9.35%	-44.70%	-	-
Horiz. %	90.76%	86.08%	42.12%	103.69%	50.12%	55.30%	100.00%	-
DPS	6.00	6.00	4.00	3.00	2.80	3.00	4.30	5.70%
YoY %	0.00%	50.00%	33.33%	7.14%	-6.67%	-30.23%	-	-
Horiz. %	139.53%	139.53%	93.02%	69.77%	65.12%	69.77%	100.00%	-
NAPS	3.19	3.37	3.41	3.22	3.08	2.75	2.57	3.66%
YoY %	-5.34%	-1.17%	5.90%	4.55%	12.00%	7.00%	-	-
Horiz. %	124.12%	131.13%	132.68%	125.29%	119.84%	107.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,658,479
RPS	43.81	40.79	38.59	37.63	33.40	32.18	37.46	2.64%
YoY %	7.40%	5.70%	2.55%	12.66%	3.79%	-14.10%	-	-
Horiz. %	116.95%	108.89%	103.02%	100.45%	89.16%	85.90%	100.00%	-
EPS	7.01	6.66	3.26	8.02	3.89	4.28	7.75	-1.65%
YoY %	5.26%	104.29%	-59.35%	106.17%	-9.11%	-44.77%	-	-
Horiz. %	90.45%	85.94%	42.06%	103.48%	50.19%	55.23%	100.00%	-
DPS	5.72	5.72	3.81	2.86	2.68	2.86	4.11	5.66%
YoY %	0.00%	50.13%	33.22%	6.72%	-6.29%	-30.41%	-	-
Horiz. %	139.17%	139.17%	92.70%	69.59%	65.21%	69.59%	100.00%	-
NAPS	3.0406	3.2114	3.2521	3.0684	2.9429	2.6243	2.454	3.63%
YoY %	-5.32%	-1.25%	5.99%	4.26%	12.14%	6.94%	-	-
Horiz. %	123.90%	130.86%	132.52%	125.04%	119.92%	106.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	3.24	4.88	5.50	4.45	4.20	4.20	3.89	-
P/RPS	7.05	11.40	13.59	11.27	12.02	12.46	9.92	-5.53%
YoY %	-38.16%	-16.11%	20.59%	-6.24%	-3.53%	25.60%	-	-
Horiz. %	71.07%	114.92%	137.00%	113.61%	121.17%	125.60%	100.00%	-
P/EPS	44.03	69.78	161.03	52.85	103.19	93.54	47.91	-1.39%
YoY %	-36.90%	-56.67%	204.69%	-48.78%	10.32%	95.24%	-	-
Horiz. %	91.90%	145.65%	336.11%	110.31%	215.38%	195.24%	100.00%	-
EY	2.27	1.43	0.62	1.89	0.97	1.07	2.09	1.38%
YoY %	58.74%	130.65%	-67.20%	94.85%	-9.35%	-48.80%	-	-
Horiz. %	108.61%	68.42%	29.67%	90.43%	46.41%	51.20%	100.00%	-
DY	1.85	1.23	0.73	0.67	0.67	0.71	1.11	8.88%
YoY %	50.41%	68.49%	8.96%	0.00%	-5.63%	-36.04%	-	-
Horiz. %	166.67%	110.81%	65.77%	60.36%	60.36%	63.96%	100.00%	-
P/NAPS	1.02	1.45	1.61	1.38	1.36	1.53	1.51	-6.32%
YoY %	-29.66%	-9.94%	16.67%	1.47%	-11.11%	1.32%	-	-
Horiz. %	67.55%	96.03%	106.62%	91.39%	90.07%	101.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	24/08/17	25/08/16	26/08/15	28/08/14	29/08/13	-
Price	3.12	5.16	6.05	4.30	3.91	4.65	4.04	-
P/RPS	6.79	12.05	14.95	10.89	11.19	13.79	10.30	-6.70%
YoY %	-43.65%	-19.40%	37.28%	-2.68%	-18.85%	33.88%	-	-
Horiz. %	65.92%	116.99%	145.15%	105.73%	108.64%	133.88%	100.00%	-
P/EPS	42.40	73.79	177.13	51.07	96.07	103.56	49.75	-2.62%
YoY %	-42.54%	-58.34%	246.84%	-46.84%	-7.23%	108.16%	-	-
Horiz. %	85.23%	148.32%	356.04%	102.65%	193.11%	208.16%	100.00%	-
EY	2.36	1.36	0.56	1.96	1.04	0.97	2.01	2.71%
YoY %	73.53%	142.86%	-71.43%	88.46%	7.22%	-51.74%	-	-
Horiz. %	117.41%	67.66%	27.86%	97.51%	51.74%	48.26%	100.00%	-
DY	1.92	1.16	0.66	0.70	0.72	0.65	1.06	10.40%
YoY %	65.52%	75.76%	-5.71%	-2.78%	10.77%	-38.68%	-	-
Horiz. %	181.13%	109.43%	62.26%	66.04%	67.92%	61.32%	100.00%	-
P/NAPS	0.98	1.53	1.77	1.34	1.27	1.69	1.57	-7.55%
YoY %	-35.95%	-13.56%	32.09%	5.51%	-24.85%	7.64%	-	-
Horiz. %	62.42%	97.45%	112.74%	85.35%	80.89%	107.64%	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