[GENP] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	2,465,706	2,213,744	1,995,521	1,933,100	1,619,431	1,311,405	1,634,452	7.08%
YoY %	11.38%	10.94%	3.23%	19.37%	23.49%	-19.76%	-	-
Horiz. %	150.86%	135.44%	122.09%	118.27%	99.08%	80.24%	100.00%	-
PBT	319,497	216,249	137,034	484,742	528,770	219,369	441,639	-5.24%
YoY %	47.74%	57.81%	-71.73%	-8.33%	141.04%	-50.33%	-	-
Horiz. %	72.34%	48.97%	31.03%	109.76%	119.73%	49.67%	100.00%	-
Tax	-76,293	-57,200	-42,373	-123,107	-143,024	-62,672	-114,449	-6.53%
YoY %	-33.38%	-34.99%	65.58%	13.93%	-128.21%	45.24%	-	-
Horiz. %	66.66%	49.98%	37.02%	107.56%	124.97%	54.76%	100.00%	-
NP	243,204	159,049	94,661	361,635	385,746	156,697	327,190	-4.81%
YoY %	52.91%	68.02%	-73.82%	-6.25%	146.17%	-52.11%	-	-
Horiz. %	74.33%	48.61%	28.93%	110.53%	117.90%	47.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,792	191,686	105,604	366,158	390,079	164,082	328,840	-5.99%
YoY %	18.31%	81.51%	-71.16%	-6.13%	137.73%	-50.10%	-	-
Horiz. %	68.97%	58.29%	32.11%	111.35%	118.62%	49.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	26.45%	30.92%	25.40%	27.05%	28.57%	25.91%	-
YoY %	-9.72%	-14.46%	21.73%	-6.10%	-5.32%	10.27%	-	-
Horiz. %	92.17%	102.08%	119.34%	98.03%	104.40%	110.27%	100.00%	-
Total Cost	2,222,502	2,054,695	1,900,860	1,571,465	1,233,685	1,154,708	1,307,262	9.23%
YoY %	8.17%	8.09%	20.96%	27.38%	6.84%	-11.67%	-	-
Horiz. %	170.01%	157.18%	145.41%	120.21%	94.37%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,880,757	4,719,261	4,180,762	4,257,458	3,987,002	4,189,416	3,939,488	3.63%
YoY %	3.42%	12.88%	-1.80%	6.78%	-4.83%	6.34%	-	-
Horiz. %	123.89%	119.79%	106.12%	108.07%	101.21%	106.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	188,411	113,696	104,498	206,463	164,614	42,491	75,974	16.32%
YoY %	65.71%	8.80%	-49.39%	25.42%	287.41%	-44.07%	-	-
Horiz. %	247.99%	149.65%	137.54%	271.75%	216.67%	55.93%	100.00%	-
Div Payout %	83.08%	59.31%	98.95%	56.39%	42.20%	25.90%	23.10%	-
YoY %	40.08%	-40.06%	75.47%	33.63%	62.93%	12.12%	-	-
Horiz. %	359.65%	256.75%	428.35%	244.11%	182.68%	112.12%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	4,880,757	4,719,261	4,180,762	4,257,458	3,987,002	4,189,416	3,939,488	3.63%
YoY %	3.42%	12.88%	-1.80%	6.78%	-4.83%	6.34%	-	-
Horiz. %	123.89%	119.79%	106.12%	108.07%	101.21%	106.34%	100.00%	-
NOSH	897,358	897,358	808,857	803,508	797,400	784,534	770,937	2.56%
YoY %	0.00%	10.94%	0.67%	0.77%	1.64%	1.76%	-	-
Horiz. %	116.40%	116.40%	104.92%	104.22%	103.43%	101.76%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	9.86%	7.18%	4.74%	18.71%	23.82%	11.95%	20.02%	-
YoY %	37.33%	51.48%	-74.67%	-21.45%	99.33%	-40.31%	-	-
Horiz. %	49.25%	35.86%	23.68%	93.46%	118.98%	59.69%	100.00%	-
ROE	4.65%	4.06%	2.53%	8.60%	9.78%	3.92%	8.35%	-
YoY %	14.53%	60.47%	-70.58%	-12.07%	149.49%	-53.05%	-	-
Horiz. %	55.69%	48.62%	30.30%	102.99%	117.13%	46.95%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	274.82	246.74	247.25	240.65	203.09	167.16	212.01	4.41%
YoY %	11.38%	-0.21%	2.74%	18.49%	21.49%	-21.15%	-	-
Horiz. %	129.63%	116.38%	116.62%	113.51%	95.79%	78.85%	100.00%	-
EPS	25.28	21.36	13.08	45.58	48.92	20.91	42.65	-8.34%
YoY %	18.35%	63.30%	-71.30%	-6.83%	133.96%	-50.97%	-	-
Horiz. %	59.27%	50.08%	30.67%	106.87%	114.70%	49.03%	100.00%	-
DPS	21.00	12.67	13.00	26.00	21.00	5.50	10.00	13.14%
YoY %	65.75%	-2.54%	-50.00%	23.81%	281.82%	-45.00%	-	-
Horiz. %	210.00%	126.70%	130.00%	260.00%	210.00%	55.00%	100.00%	-
NAPS	5.44	5.26	5.18	5.30	5.00	5.34	5.11	1.04%
YoY %	3.42%	1.54%	-2.26%	6.00%	-6.37%	4.50%	-	-
Horiz. %	106.46%	102.94%	101.37%	103.72%	97.85%	104.50%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 803,508
RPS	274.77	246.70	222.38	215.42	180.47	146.14	182.14	7.08%
YoY %	11.38%	10.94%	3.23%	19.37%	23.49%	-19.77%	-	-
Horiz. %	150.86%	135.45%	122.09%	118.27%	99.08%	80.23%	100.00%	-
EPS	25.27	21.36	11.77	40.80	43.47	18.29	36.65	-6.00%
YoY %	18.31%	81.48%	-71.15%	-6.14%	137.67%	-50.10%	-	-
Horiz. %	68.95%	58.28%	32.11%	111.32%	118.61%	49.90%	100.00%	-
DPS	21.00	12.67	11.65	23.01	18.34	4.74	8.47	16.32%
YoY %	65.75%	8.76%	-49.37%	25.46%	286.92%	-44.04%	-	-
Horiz. %	247.93%	149.59%	137.54%	271.66%	216.53%	55.96%	100.00%	-
NAPS	5.439	5.2591	4.659	4.7444	4.443	4.6686	4.3901	3.63%
YoY %	3.42%	12.88%	-1.80%	6.78%	-4.83%	6.34%	-	-
Horiz. %	123.89%	119.79%	106.13%	108.07%	101.20%	106.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	9.10	9.50	10.60	10.26	11.68	11.20	10.14	-
P/RPS	3.31	3.85	4.29	4.26	5.75	6.70	4.78	-5.93%
YoY %	-14.03%	-10.26%	0.70%	-25.91%	-14.18%	40.17%	-	-
Horiz. %	69.25%	80.54%	89.75%	89.12%	120.29%	140.17%	100.00%	-
P/EPS	36.00	44.47	81.01	22.51	23.88	53.55	23.77	7.15%
YoY %	-19.05%	-45.11%	259.88%	-5.74%	-55.41%	125.28%	-	-
Horiz. %	151.45%	187.08%	340.81%	94.70%	100.46%	225.28%	100.00%	-
EY	2.78	2.25	1.23	4.44	4.19	1.87	4.21	-6.67%
YoY %	23.56%	82.93%	-72.30%	5.97%	124.06%	-55.58%	-	-
Horiz. %	66.03%	53.44%	29.22%	105.46%	99.52%	44.42%	100.00%	-
DY	2.31	1.33	1.23	2.53	1.80	0.49	0.99	15.15%
YoY %	73.68%	8.13%	-51.38%	40.56%	267.35%	-50.51%	-	-
Horiz. %	233.33%	134.34%	124.24%	255.56%	181.82%	49.49%	100.00%	-
P/NAPS	1.67	1.81	2.05	1.94	2.34	2.10	1.98	-2.79%
YoY %	-7.73%	-11.71%	5.67%	-17.09%	11.43%	6.06%	-	-
Horiz. %	84.34%	91.41%	103.54%	97.98%	118.18%	106.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	20/05/20	24/05/19	23/05/18	29/05/17	23/05/16	27/05/15	-
Price	8.30	9.66	10.20	9.51	11.60	10.64	9.88	-
P/RPS	3.02	3.92	4.13	3.95	5.71	6.37	4.66	-6.96%
YoY %	-22.96%	-5.08%	4.56%	-30.82%	-10.36%	36.70%	-	-
Horiz. %	64.81%	84.12%	88.63%	84.76%	122.53%	136.70%	100.00%	-
P/EPS	32.84	45.21	77.96	20.86	23.71	50.87	23.16	5.98%
YoY %	-27.36%	-42.01%	273.73%	-12.02%	-53.39%	119.65%	-	-
Horiz. %	141.80%	195.21%	336.61%	90.07%	102.37%	219.65%	100.00%	-
EY	3.05	2.21	1.28	4.79	4.22	1.97	4.32	-5.63%
YoY %	38.01%	72.66%	-73.28%	13.51%	114.21%	-54.40%	-	-
Horiz. %	70.60%	51.16%	29.63%	110.88%	97.69%	45.60%	100.00%	-
DY	2.53	1.31	1.27	2.73	1.81	0.52	1.01	16.52%
YoY %	93.13%	3.15%	-53.48%	50.83%	248.08%	-48.51%	-	-
Horiz. %	250.50%	129.70%	125.74%	270.30%	179.21%	51.49%	100.00%	-
P/NAPS	1.53	1.84	1.97	1.79	2.32	1.99	1.93	-3.79%
YoY %	-16.85%	-6.60%	10.06%	-22.84%	16.58%	3.11%	-	-
Horiz. %	79.27%	95.34%	102.07%	92.75%	120.21%	103.11%	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

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

325

PTRANS

PERAK TRANSIT BERHAD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

162

TOPGLOV

TOP GLOVE CORPORATION BHD

157

GENTING

GENTING BHD

147

PBBANK

PUBLIC BANK BHD

124

INARI

INARI AMERTRON BERHAD

118

GENM

GENTING MALAYSIA BERHAD

116

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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