[GENP] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,889,504	1,756,553	1,314,798	1,579,674	1,443,629	1,300,484	1,267,689	6.87%
YoY %	7.57%	33.60%	-16.77%	9.42%	11.01%	2.59%	-	-
Horiz. %	149.05%	138.56%	103.72%	124.61%	113.88%	102.59%	100.00%	-
PBT	418,099	636,575	203,505	404,252	426,296	323,637	470,205	-1.93%
YoY %	-34.32%	212.81%	-49.66%	-5.17%	31.72%	-31.17%	-	-
Horiz. %	88.92%	135.38%	43.28%	85.97%	90.66%	68.83%	100.00%	-
Tax	-107,711	-167,488	-56,853	-109,821	-114,881	-62,609	-118,774	-1.61%
YoY %	35.69%	-194.60%	48.23%	4.40%	-83.49%	47.29%	-	-
Horiz. %	90.69%	141.01%	47.87%	92.46%	96.72%	52.71%	100.00%	-
NP	310,388	469,087	146,652	294,431	311,415	261,028	351,431	-2.04%
YoY %	-33.83%	219.86%	-50.19%	-5.45%	19.30%	-25.72%	-	-
Horiz. %	88.32%	133.48%	41.73%	83.78%	88.61%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	321,318	450,706	157,987	299,641	311,695	264,823	356,431	-1.71%
YoY %	-28.71%	185.28%	-47.27%	-3.87%	17.70%	-25.70%	-	-
Horiz. %	90.15%	126.45%	44.32%	84.07%	87.45%	74.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	26.31%	27.94%	27.17%	26.95%	19.35%	25.26%	-
YoY %	-2.09%	-5.83%	2.83%	0.82%	39.28%	-23.40%	-	-
Horiz. %	101.98%	104.16%	110.61%	107.56%	106.69%	76.60%	100.00%	-
Total Cost	1,579,116	1,287,466	1,168,146	1,285,243	1,132,214	1,039,456	916,258	9.49%
YoY %	22.65%	10.21%	-9.11%	13.52%	8.92%	13.45%	-	-
Horiz. %	172.34%	140.51%	127.49%	140.27%	123.57%	113.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,173,164	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	4.01%
YoY %	-2.23%	8.72%	-1.15%	9.34%	4.70%	5.32%	-	-
Horiz. %	126.67%	129.56%	119.17%	120.57%	110.27%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	200,941	192,625	38,876	72,445	356,732	91,065	123,341	8.47%
YoY %	4.32%	395.49%	-46.34%	-79.69%	291.73%	-26.17%	-	-
Horiz. %	162.92%	156.17%	31.52%	58.74%	289.22%	73.83%	100.00%	-
Div Payout %	62.54%	42.74%	24.61%	24.18%	114.45%	34.39%	34.60%	-
YoY %	46.33%	73.67%	1.78%	-78.87%	232.80%	-0.61%	-	-
Horiz. %	180.75%	123.53%	71.13%	69.88%	330.78%	99.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	4,173,164	4,268,217	3,926,057	3,971,890	3,632,703	3,469,596	3,294,390	4.01%
YoY %	-2.23%	8.72%	-1.15%	9.34%	4.70%	5.32%	-	-
Horiz. %	126.67%	129.56%	119.17%	120.57%	110.27%	105.32%	100.00%	-
NOSH	805,006	794,826	785,211	772,741	761,573	759,211	759,076	0.98%
YoY %	1.28%	1.22%	1.61%	1.47%	0.31%	0.02%	-	-
Horiz. %	106.05%	104.71%	103.44%	101.80%	100.33%	100.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	16.43%	26.70%	11.15%	18.64%	21.57%	20.07%	27.72%	-
YoY %	-38.46%	139.46%	-40.18%	-13.58%	7.47%	-27.60%	-	-
Horiz. %	59.27%	96.32%	40.22%	67.24%	77.81%	72.40%	100.00%	-
ROE	7.70%	10.56%	4.02%	7.54%	8.58%	7.63%	10.82%	-
YoY %	-27.08%	162.69%	-46.68%	-12.12%	12.45%	-29.48%	-	-
Horiz. %	71.16%	97.60%	37.15%	69.69%	79.30%	70.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	234.99	221.00	167.45	204.42	189.56	171.29	167.00	5.85%
YoY %	6.33%	31.98%	-18.09%	7.84%	10.67%	2.57%	-	-
Horiz. %	140.71%	132.34%	100.27%	122.41%	113.51%	102.57%	100.00%	-
EPS	39.96	56.70	20.12	38.78	40.93	34.88	46.96	-2.65%
YoY %	-29.52%	181.81%	-48.12%	-5.25%	17.35%	-25.72%	-	-
Horiz. %	85.09%	120.74%	42.84%	82.58%	87.16%	74.28%	100.00%	-
DPS	25.25	24.50	5.00	9.50	47.00	12.00	16.25	7.61%
YoY %	3.06%	390.00%	-47.37%	-79.79%	291.67%	-26.15%	-	-
Horiz. %	155.38%	150.77%	30.77%	58.46%	289.23%	73.85%	100.00%	-
NAPS	5.19	5.37	5.00	5.14	4.77	4.57	4.34	3.02%
YoY %	-3.35%	7.40%	-2.72%	7.76%	4.38%	5.30%	-	-
Horiz. %	119.59%	123.73%	115.21%	118.43%	109.91%	105.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 772,741
RPS	210.56	195.75	146.52	176.04	160.88	144.92	141.27	6.87%
YoY %	7.57%	33.60%	-16.77%	9.42%	11.01%	2.58%	-	-
Horiz. %	149.05%	138.56%	103.72%	124.61%	113.88%	102.58%	100.00%	-
EPS	35.81	50.23	17.61	33.39	34.73	29.51	39.72	-1.71%
YoY %	-28.71%	185.24%	-47.26%	-3.86%	17.69%	-25.70%	-	-
Horiz. %	90.16%	126.46%	44.34%	84.06%	87.44%	74.30%	100.00%	-
DPS	22.39	21.47	4.33	8.07	39.75	10.15	13.74	8.47%
YoY %	4.29%	395.84%	-46.34%	-79.70%	291.63%	-26.13%	-	-
Horiz. %	162.95%	156.26%	31.51%	58.73%	289.30%	73.87%	100.00%	-
NAPS	4.6505	4.7564	4.3751	4.4262	4.0482	3.8665	3.6712	4.01%
YoY %	-2.23%	8.72%	-1.15%	9.34%	4.70%	5.32%	-	-
Horiz. %	126.68%	129.56%	119.17%	120.57%	110.27%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	9.45	11.04	10.62	9.91	11.60	9.23	9.30	-
P/RPS	4.02	5.00	6.34	4.85	6.12	5.39	5.57	-5.28%
YoY %	-19.60%	-21.14%	30.72%	-20.75%	13.54%	-3.23%	-	-
Horiz. %	72.17%	89.77%	113.82%	87.07%	109.87%	96.77%	100.00%	-
P/EPS	23.65	19.47	52.78	25.56	28.34	26.46	19.81	2.99%
YoY %	21.47%	-63.11%	106.49%	-9.81%	7.11%	33.57%	-	-
Horiz. %	119.38%	98.28%	266.43%	129.03%	143.06%	133.57%	100.00%	-
EY	4.23	5.14	1.89	3.91	3.53	3.78	5.05	-2.90%
YoY %	-17.70%	171.96%	-51.66%	10.76%	-6.61%	-25.15%	-	-
Horiz. %	83.76%	101.78%	37.43%	77.43%	69.90%	74.85%	100.00%	-
DY	2.67	2.22	0.47	0.96	4.05	1.30	1.75	7.29%
YoY %	20.27%	372.34%	-51.04%	-76.30%	211.54%	-25.71%	-	-
Horiz. %	152.57%	126.86%	26.86%	54.86%	231.43%	74.29%	100.00%	-
P/NAPS	1.82	2.06	2.12	1.93	2.43	2.02	2.14	-2.66%
YoY %	-11.65%	-2.83%	9.84%	-20.58%	20.30%	-5.61%	-	-
Horiz. %	85.05%	96.26%	99.07%	90.19%	113.55%	94.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	25/08/16	25/08/15	27/08/14	28/08/13	28/08/12	-
Price	9.44	10.58	10.64	8.92	10.20	9.00	9.34	-
P/RPS	4.02	4.79	6.35	4.36	5.38	5.25	5.59	-5.34%
YoY %	-16.08%	-24.57%	45.64%	-18.96%	2.48%	-6.08%	-	-
Horiz. %	71.91%	85.69%	113.60%	78.00%	96.24%	93.92%	100.00%	-
P/EPS	23.62	18.66	52.88	23.00	24.92	25.80	19.89	2.90%
YoY %	26.58%	-64.71%	129.91%	-7.70%	-3.41%	29.71%	-	-
Horiz. %	118.75%	93.82%	265.86%	115.64%	125.29%	129.71%	100.00%	-
EY	4.23	5.36	1.89	4.35	4.01	3.88	5.03	-2.84%
YoY %	-21.08%	183.60%	-56.55%	8.48%	3.35%	-22.86%	-	-
Horiz. %	84.10%	106.56%	37.57%	86.48%	79.72%	77.14%	100.00%	-
DY	2.67	2.32	0.47	1.07	4.61	1.33	1.74	7.39%
YoY %	15.09%	393.62%	-56.07%	-76.79%	246.62%	-23.56%	-	-
Horiz. %	153.45%	133.33%	27.01%	61.49%	264.94%	76.44%	100.00%	-
P/NAPS	1.82	1.97	2.13	1.74	2.14	1.97	2.15	-2.73%
YoY %	-7.61%	-7.51%	22.41%	-18.69%	8.63%	-8.37%	-	-
Horiz. %	84.65%	91.63%	99.07%	80.93%	99.53%	91.63%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-20 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-20 14:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 14:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-20 14:30:00

TURTLE SYSTEM 55

30 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

328

PTRANS

PERAK TRANSIT BERHAD

325

MBSB

MALAYSIA BUILDING SOCIETY BHD

280

TOPGLOV

TOP GLOVE CORPORATION BHD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

231

PBBANK

PUBLIC BANK BHD

181

DNEX

DAGANG NEXCHANGE BERHAD

179

GENTING

GENTING BHD

178

Daily Stocks

INGENIEU

0.09

-0.005

608,941,300

HSI-HUZ

0.16

-0.02

210,659,200

HSI-CV8

0.17

+0.005

198,636,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

127,256,000

HSI-CXG

0.26

+0.005

87,856,800

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

1.20

0.00

63,342,900

AHB

0.175

+0.015

63,148,700

ICONIC-WA

0.035

0.00

61,236,400

More active Stocks

MPI

39.56

+2.96

749,800

HLIND

11.60

+0.52

110,000

ARKA

2.34

+0.32

274,000

NESTLE

129.80

+0.30

25,400

PETDAG

21.16

+0.26

86,500

PANAMY

19.72

+0.24

104,800

NHFATT

4.47

+0.24

77,000

GAMUDA

5.80

+0.22

10,428,600

HLCAP

4.80

+0.20

577,200

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

16,500

HEIM

25.26

-0.34

47,800

PIE

5.63

-0.19

1,384,400

DLADY

32.82

-0.18

6,900

UTDPLT

25.68

-0.16

181,600

F&N

33.20

-0.16

82,600

IDEAL

3.36

-0.14

6,000

KUAISHO-C17

0.08

-0.12

58,800

SLVEST-CH

0.145

-0.115

20,000

KHIND

2.64

-0.11

2,400

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