[GENM] YoY Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Quarter Result
Revenue	2,291,879	2,057,968	2,120,123	1,926,506	2,331,245	1,558,525	1,275,555	10.25%
YoY %	11.37%	-2.93%	10.05%	-17.36%	49.58%	22.18%	-	-
Horiz. %	179.68%	161.34%	166.21%	151.03%	182.76%	122.18%	100.00%	-
PBT	357,846	368,426	438,050	518,971	453,734	503,218	469,385	-4.41%
YoY %	-2.87%	-15.89%	-15.59%	14.38%	-9.83%	7.21%	-	-
Horiz. %	76.24%	78.49%	93.32%	110.56%	96.67%	107.21%	100.00%	-
Tax	-11,840	-74,599	-46,178	-73,281	-104,453	-141,093	-111,169	-31.13%
YoY %	84.13%	-61.55%	36.99%	29.84%	25.97%	-26.92%	-	-
Horiz. %	10.65%	67.10%	41.54%	65.92%	93.96%	126.92%	100.00%	-
NP	346,006	293,827	391,872	445,690	349,281	362,125	358,216	-0.57%
YoY %	17.76%	-25.02%	-12.08%	27.60%	-3.55%	1.09%	-	-
Horiz. %	96.59%	82.03%	109.40%	124.42%	97.51%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	338,558	309,839	400,515	445,690	349,281	362,125	358,320	-0.94%
YoY %	9.27%	-22.64%	-10.14%	27.60%	-3.55%	1.06%	-	-
Horiz. %	94.48%	86.47%	111.78%	124.38%	97.48%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.31%	20.25%	10.54%	14.12%	23.02%	28.04%	23.68%	-
YoY %	-83.65%	92.13%	-25.35%	-38.66%	-17.90%	18.41%	-	-
Horiz. %	13.98%	85.52%	44.51%	59.63%	97.21%	118.41%	100.00%	-
Total Cost	1,945,873	1,764,141	1,728,251	1,480,816	1,981,964	1,196,400	917,339	13.34%
YoY %	10.30%	2.08%	16.71%	-25.29%	65.66%	30.42%	-	-
Horiz. %	212.12%	192.31%	188.40%	161.43%	216.06%	130.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,047,420	16,343,156	15,487,336	13,155,225	11,944,616	11,617,468	10,140,057	11.07%
YoY %	16.55%	5.53%	17.73%	10.14%	2.82%	14.57%	-	-
Horiz. %	187.84%	161.17%	152.73%	129.74%	117.80%	114.57%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	243,038	198,614	221,247	283,517	271,725	249,350	244,956	-0.13%
YoY %	22.37%	-10.23%	-21.96%	4.34%	8.97%	1.79%	-	-
Horiz. %	99.22%	81.08%	90.32%	115.74%	110.93%	101.79%	100.00%	-
Div Payout %	71.79%	64.10%	55.24%	63.61%	77.80%	68.86%	68.36%	-
YoY %	12.00%	16.04%	-13.16%	-18.24%	12.98%	0.73%	-	-
Horiz. %	105.02%	93.77%	80.81%	93.05%	113.81%	100.73%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	19,047,420	16,343,156	15,487,336	13,155,225	11,944,616	11,617,468	10,140,057	11.07%
YoY %	16.55%	5.53%	17.73%	10.14%	2.82%	14.57%	-	-
Horiz. %	187.84%	161.17%	152.73%	129.74%	117.80%	114.57%	100.00%	-
NOSH	5,652,053	5,674,706	5,673,017	5,670,356	5,660,956	5,667,058	5,696,661	-0.13%
YoY %	-0.40%	0.03%	0.05%	0.17%	-0.11%	-0.52%	-	-
Horiz. %	99.22%	99.61%	99.58%	99.54%	99.37%	99.48%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	15.10%	14.28%	18.48%	23.13%	14.98%	23.24%	28.08%	-
YoY %	5.74%	-22.73%	-20.10%	54.41%	-35.54%	-17.24%	-	-
Horiz. %	53.77%	50.85%	65.81%	82.37%	53.35%	82.76%	100.00%	-
ROE	1.78%	1.90%	2.59%	3.39%	2.92%	3.12%	3.53%	-
YoY %	-6.32%	-26.64%	-23.60%	16.10%	-6.41%	-11.61%	-	-
Horiz. %	50.42%	53.82%	73.37%	96.03%	82.72%	88.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	40.55	36.27	37.37	33.98	41.18	27.50	22.39	10.40%
YoY %	11.80%	-2.94%	9.98%	-17.48%	49.75%	22.82%	-	-
Horiz. %	181.11%	161.99%	166.90%	151.76%	183.92%	122.82%	100.00%	-
EPS	5.99	5.46	7.06	7.86	6.17	6.39	6.29	-0.81%
YoY %	9.71%	-22.66%	-10.18%	27.39%	-3.44%	1.59%	-	-
Horiz. %	95.23%	86.80%	112.24%	124.96%	98.09%	101.59%	100.00%	-
DPS	4.30	3.50	3.90	5.00	4.80	4.40	4.30	0.00%
YoY %	22.86%	-10.26%	-22.00%	4.17%	9.09%	2.33%	-	-
Horiz. %	100.00%	81.40%	90.70%	116.28%	111.63%	102.33%	100.00%	-
NAPS	3.37	2.88	2.73	2.32	2.11	2.05	1.78	11.21%
YoY %	17.01%	5.49%	17.67%	9.95%	2.93%	15.17%	-	-
Horiz. %	189.33%	161.80%	153.37%	130.34%	118.54%	115.17%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,670,356
RPS	38.60	34.66	35.70	32.44	39.26	26.25	21.48	10.25%
YoY %	11.37%	-2.91%	10.05%	-17.37%	49.56%	22.21%	-	-
Horiz. %	179.70%	161.36%	166.20%	151.02%	182.77%	122.21%	100.00%	-
EPS	5.70	5.22	6.74	7.51	5.88	6.10	6.03	-0.93%
YoY %	9.20%	-22.55%	-10.25%	27.72%	-3.61%	1.16%	-	-
Horiz. %	94.53%	86.57%	111.77%	124.54%	97.51%	101.16%	100.00%	-
DPS	4.09	3.34	3.73	4.77	4.58	4.20	4.13	-0.16%
YoY %	22.46%	-10.46%	-21.80%	4.15%	9.05%	1.69%	-	-
Horiz. %	99.03%	80.87%	90.31%	115.50%	110.90%	101.69%	100.00%	-
NAPS	3.2077	2.7523	2.6082	2.2154	2.0115	1.9564	1.7076	11.07%
YoY %	16.55%	5.52%	17.73%	10.14%	2.82%	14.57%	-	-
Horiz. %	187.85%	161.18%	152.74%	129.74%	117.80%	114.57%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	4.38	4.07	4.38	3.55	3.83	3.39	2.81	-
P/RPS	10.80	11.22	11.72	10.45	9.30	12.33	12.55	-2.47%
YoY %	-3.74%	-4.27%	12.15%	12.37%	-24.57%	-1.75%	-	-
Horiz. %	86.06%	89.40%	93.39%	83.27%	74.10%	98.25%	100.00%	-
P/EPS	73.12	74.54	62.04	45.17	62.07	53.05	44.67	8.55%
YoY %	-1.91%	20.15%	37.35%	-27.23%	17.00%	18.76%	-	-
Horiz. %	163.69%	166.87%	138.89%	101.12%	138.95%	118.76%	100.00%	-
EY	1.37	1.34	1.61	2.21	1.61	1.88	2.24	-7.86%
YoY %	2.24%	-16.77%	-27.15%	37.27%	-14.36%	-16.07%	-	-
Horiz. %	61.16%	59.82%	71.88%	98.66%	71.88%	83.93%	100.00%	-
DY	0.98	0.86	0.89	1.41	1.25	1.30	1.53	-7.15%
YoY %	13.95%	-3.37%	-36.88%	12.80%	-3.85%	-15.03%	-	-
Horiz. %	64.05%	56.21%	58.17%	92.16%	81.70%	84.97%	100.00%	-
P/NAPS	1.30	1.41	1.60	1.53	1.82	1.65	1.58	-3.19%
YoY %	-7.80%	-11.88%	4.58%	-15.93%	10.30%	4.43%	-	-
Horiz. %	82.28%	89.24%	101.27%	96.84%	115.19%	104.43%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	26/02/15	27/02/14	28/02/13	28/02/12	23/02/11	25/02/10	-
Price	4.36	4.11	4.31	3.70	3.80	3.31	2.72	-
P/RPS	10.75	11.33	11.53	10.89	9.23	12.04	12.15	-2.01%
YoY %	-5.12%	-1.73%	5.88%	17.98%	-23.34%	-0.91%	-	-
Horiz. %	88.48%	93.25%	94.90%	89.63%	75.97%	99.09%	100.00%	-
P/EPS	72.79	75.27	61.05	47.07	61.59	51.80	43.24	9.06%
YoY %	-3.29%	23.29%	29.70%	-23.58%	18.90%	19.80%	-	-
Horiz. %	168.34%	174.07%	141.19%	108.86%	142.44%	119.80%	100.00%	-
EY	1.37	1.33	1.64	2.12	1.62	1.93	2.31	-8.33%
YoY %	3.01%	-18.90%	-22.64%	30.86%	-16.06%	-16.45%	-	-
Horiz. %	59.31%	57.58%	71.00%	91.77%	70.13%	83.55%	100.00%	-
DY	0.99	0.85	0.90	1.35	1.26	1.33	1.58	-7.49%
YoY %	16.47%	-5.56%	-33.33%	7.14%	-5.26%	-15.82%	-	-
Horiz. %	62.66%	53.80%	56.96%	85.44%	79.75%	84.18%	100.00%	-
P/NAPS	1.29	1.43	1.58	1.59	1.80	1.61	1.53	-2.80%
YoY %	-9.79%	-9.49%	-0.63%	-11.67%	11.80%	5.23%	-	-
Horiz. %	84.31%	93.46%	103.27%	103.92%	117.65%	105.23%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

SENDAI

EVERSENDAI CORPORATION BERHAD

358

PTRANS

PERAK TRANSIT BERHAD

331

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

GENTING

GENTING BHD

319

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

GENM

GENTING MALAYSIA BERHAD

257

TOPGLOV

TOP GLOVE CORPORATION BHD

245

SAPNRG

SAPURA ENERGY BERHAD

217

Daily Stocks

FPHB

0.43

+0.19

24,876,000

MMAG-WC

0.17

+0.015

22,544,700

0.36

+0.025

11,041,200

ICONIC

0.115

0.00

8,053,000

PDZ

0.04

+0.005

6,068,400

GIIB-WA

0.015

0.00

5,431,400

MMAG

0.385

+0.01

3,553,800

0.22

+0.01

3,314,500

SWIFT

0.565

+0.03

2,896,900

VELESTO

0.285

0.00

2,388,700

More active Stocks

PTT

1.83

+0.26

383,700

CARLSBG

19.70

+0.26

8,500

FPHB

0.43

+0.19

24,876,000

AME

1.95

+0.17

1,448,100

SBAGAN

6.80

+0.14

20,400

HLCAP

4.43

+0.13

56,400

KLUANG

6.08

+0.13

1,600

UTDPLT

25.48

+0.12

3,400

LEBTECH

0.705

+0.085

100

CRESNDO

3.53

+0.08

153,700

More gainer Stocks

MPI

31.88

-0.20

200

F&N

32.50

-0.16

600

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

WPRTS-C25

0.07

-0.08

200,000

PETGAS

18.04

-0.08

400

AMWAY

7.26

-0.08

100

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