[GENM] YoY Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Quarter Result
Revenue	1,889,177	1,041,079	2,442,015	2,507,040	2,544,008	2,282,941	2,291,879	-3.16%
YoY %	81.46%	-57.37%	-2.59%	-1.45%	11.44%	-0.39%	-	-
Horiz. %	82.43%	45.42%	106.55%	109.39%	111.00%	99.61%	100.00%	-
PBT	162,275	-285,089	286,861	400,411	477,321	1,796,767	357,846	-12.33%
YoY %	156.92%	-199.38%	-28.36%	-16.11%	-73.43%	402.11%	-	-
Horiz. %	45.35%	-79.67%	80.16%	111.89%	133.39%	502.11%	100.00%	-
Tax	-38,195	26,902	-4,649	304,977	-47,001	-137,621	-11,840	21.53%
YoY %	-241.98%	678.66%	-101.52%	748.87%	65.85%	-1,062.34%	-	-
Horiz. %	322.59%	-227.21%	39.27%	-2,575.82%	396.97%	1,162.34%	100.00%	-
NP	124,080	-258,187	282,212	705,388	430,320	1,659,146	346,006	-15.69%
YoY %	148.06%	-191.49%	-59.99%	63.92%	-74.06%	379.51%	-	-
Horiz. %	35.86%	-74.62%	81.56%	203.87%	124.37%	479.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	174,119	-240,848	299,743	720,139	449,387	1,686,334	338,558	-10.48%
YoY %	172.29%	-180.35%	-58.38%	60.25%	-73.35%	398.09%	-	-
Horiz. %	51.43%	-71.14%	88.54%	212.71%	132.74%	498.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	-	1.62%	-76.17%	9.85%	7.66%	3.31%	-
YoY %	0.00%	-	102.13%	-873.30%	28.59%	131.42%	-	-
Horiz. %	711.18%	-	48.94%	-2,301.21%	297.58%	231.42%	100.00%	-
Total Cost	1,765,097	1,299,266	2,159,803	1,801,652	2,113,688	623,795	1,945,873	-1.61%
YoY %	35.85%	-39.84%	19.88%	-14.76%	238.84%	-67.94%	-	-
Horiz. %	90.71%	66.77%	110.99%	92.59%	108.62%	32.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,793,793	14,924,543	18,487,432	18,206,508	1,532,409	19,856,161	19,047,420	-5.23%
YoY %	-7.58%	-19.27%	1.54%	1,088.10%	-92.28%	4.25%	-	-
Horiz. %	72.42%	78.35%	97.06%	95.59%	8.05%	104.25%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	508,787	480,525	791,510	735,045	58,420	763,698	243,038	13.09%
YoY %	5.88%	-39.29%	7.68%	1,158.21%	-92.35%	214.23%	-	-
Horiz. %	209.34%	197.72%	325.67%	302.44%	24.04%	314.23%	100.00%	-
Div Payout %	292.21%	0.00%	264.06%	102.07%	13.00%	45.29%	71.79%	-
YoY %	0.00%	0.00%	158.70%	685.15%	-71.30%	-36.91%	-	-
Horiz. %	407.03%	0.00%	367.82%	142.18%	18.11%	63.09%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	13,793,793	14,924,543	18,487,432	18,206,508	1,532,409	19,856,161	19,047,420	-5.23%
YoY %	-7.58%	-19.27%	1.54%	1,088.10%	-92.28%	4.25%	-	-
Horiz. %	72.42%	78.35%	97.06%	95.59%	8.05%	104.25%	100.00%	-
NOSH	5,938,040	5,938,040	5,938,040	5,938,040	5,938,040	5,938,040	5,652,053	0.82%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	5.06%	-	-
Horiz. %	105.06%	105.06%	105.06%	105.06%	105.06%	105.06%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	6.57%	-24.80%	11.56%	28.14%	16.92%	72.68%	15.10%	-
YoY %	126.49%	-314.53%	-58.92%	66.31%	-76.72%	381.32%	-	-
Horiz. %	43.51%	-164.24%	76.56%	186.36%	112.05%	481.32%	100.00%	-
ROE	1.26%	-1.61%	1.62%	3.96%	29.33%	8.49%	1.78%	-
YoY %	178.26%	-199.38%	-59.09%	-86.50%	245.47%	376.97%	-	-
Horiz. %	70.79%	-90.45%	91.01%	222.47%	1,647.75%	476.97%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	33.42	18.42	43.19	44.34	566.11	40.36	40.55	-3.16%
YoY %	81.43%	-57.35%	-2.59%	-92.17%	1,302.65%	-0.47%	-	-
Horiz. %	82.42%	45.43%	106.51%	109.35%	1,396.08%	99.53%	100.00%	-
EPS	3.08	-4.26	5.30	12.74	7.94	29.81	5.99	-10.48%
YoY %	172.30%	-180.38%	-58.40%	60.45%	-73.36%	397.66%	-	-
Horiz. %	51.42%	-71.12%	88.48%	212.69%	132.55%	497.66%	100.00%	-
DPS	9.00	8.50	14.00	13.00	13.00	13.50	4.30	13.08%
YoY %	5.88%	-39.29%	7.69%	0.00%	-3.70%	213.95%	-	-
Horiz. %	209.30%	197.67%	325.58%	302.33%	302.33%	313.95%	100.00%	-
NAPS	2.44	2.64	3.27	3.22	3.41	3.51	3.37	-5.23%
YoY %	-7.58%	-19.27%	1.55%	-5.57%	-2.85%	4.15%	-	-
Horiz. %	72.40%	78.34%	97.03%	95.55%	101.19%	104.15%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,938,040
RPS	31.81	17.53	41.12	42.22	42.84	38.45	38.60	-3.17%
YoY %	81.46%	-57.37%	-2.61%	-1.45%	11.42%	-0.39%	-	-
Horiz. %	82.41%	45.41%	106.53%	109.38%	110.98%	99.61%	100.00%	-
EPS	2.93	-4.06	5.05	12.13	7.57	28.40	5.70	-10.48%
YoY %	172.17%	-180.40%	-58.37%	60.24%	-73.35%	398.25%	-	-
Horiz. %	51.40%	-71.23%	88.60%	212.81%	132.81%	498.25%	100.00%	-
DPS	8.57	8.09	13.33	12.38	0.98	12.86	4.09	13.10%
YoY %	5.93%	-39.31%	7.67%	1,163.27%	-92.38%	214.43%	-	-
Horiz. %	209.54%	197.80%	325.92%	302.69%	23.96%	314.43%	100.00%	-
NAPS	2.323	2.5134	3.1134	3.0661	0.2581	3.3439	3.2077	-5.23%
YoY %	-7.58%	-19.27%	1.54%	1,087.95%	-92.28%	4.25%	-	-
Horiz. %	72.42%	78.36%	97.06%	95.59%	8.05%	104.25%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	2.88	2.69	3.29	3.02	5.63	4.58	4.38	-
P/RPS	8.62	14.61	7.62	6.81	0.99	11.35	10.80	-3.68%
YoY %	-41.00%	91.73%	11.89%	587.88%	-91.28%	5.09%	-	-
Horiz. %	79.81%	135.28%	70.56%	63.06%	9.17%	105.09%	100.00%	-
P/EPS	93.51	-63.14	62.05	23.71	5.63	15.36	73.12	4.18%
YoY %	248.10%	-201.76%	161.70%	321.14%	-63.35%	-78.99%	-	-
Horiz. %	127.89%	-86.35%	84.86%	32.43%	7.70%	21.01%	100.00%	-
EY	1.07	-1.58	1.61	4.22	17.76	6.51	1.37	-4.03%
YoY %	167.72%	-198.14%	-61.85%	-76.24%	172.81%	375.18%	-	-
Horiz. %	78.10%	-115.33%	117.52%	308.03%	1,296.35%	475.18%	100.00%	-
DY	3.13	3.16	4.26	4.30	2.31	2.95	0.98	21.33%
YoY %	-0.95%	-25.82%	-0.93%	86.15%	-21.69%	201.02%	-	-
Horiz. %	319.39%	322.45%	434.69%	438.78%	235.71%	301.02%	100.00%	-
P/NAPS	1.18	1.02	1.01	0.94	1.65	1.30	1.30	-1.59%
YoY %	15.69%	0.99%	7.45%	-43.03%	26.92%	0.00%	-	-
Horiz. %	90.77%	78.46%	77.69%	72.31%	126.92%	100.00%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	25/02/21	27/02/20	27/02/19	27/02/18	23/02/17	23/02/16	-
Price	2.84	2.90	2.93	3.47	5.27	5.47	4.36	-
P/RPS	8.50	15.75	6.78	7.83	0.93	13.55	10.75	-3.83%
YoY %	-46.03%	132.30%	-13.41%	741.94%	-93.14%	26.05%	-	-
Horiz. %	79.07%	146.51%	63.07%	72.84%	8.65%	126.05%	100.00%	-
P/EPS	92.21	-68.07	55.26	27.24	5.27	18.35	72.79	4.01%
YoY %	235.46%	-223.18%	102.86%	416.89%	-71.28%	-74.79%	-	-
Horiz. %	126.68%	-93.52%	75.92%	37.42%	7.24%	25.21%	100.00%	-
EY	1.08	-1.47	1.81	3.67	18.98	5.45	1.37	-3.88%
YoY %	173.47%	-181.22%	-50.68%	-80.66%	248.26%	297.81%	-	-
Horiz. %	78.83%	-107.30%	132.12%	267.88%	1,385.40%	397.81%	100.00%	-
DY	3.17	2.93	4.78	3.75	2.47	2.47	0.99	21.38%
YoY %	8.19%	-38.70%	27.47%	51.82%	0.00%	149.49%	-	-
Horiz. %	320.20%	295.96%	482.83%	378.79%	249.49%	249.49%	100.00%	-
P/NAPS	1.16	1.10	0.90	1.08	1.55	1.56	1.29	-1.75%
YoY %	5.45%	22.22%	-16.67%	-30.32%	-0.64%	20.93%	-	-
Horiz. %	89.92%	85.27%	69.77%	83.72%	120.16%	120.93%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:35:00

ADX

5 Mins

SELL

2024-05-15 16:25:00

EMA 5

5 Mins

BUY

2024-05-15 16:10:00

EMA 5

5 Mins

SELL

2024-05-15 16:00:00

EMA 5

5 Mins

BUY

2024-05-15 15:40:00

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

620

TASCO

TASCO BERHAD

597

PTRANS

PERAK TRANSIT BERHAD

463

MPI

MALAYSIAN PACIFIC INDUSTRIES

458

HLIND

HONG LEONG INDUSTRIES BHD

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

419

MYEG

MY E.G. SERVICES BHD

362

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

SUPERMX

SUPERMAX CORPORATION BHD

330

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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