[GENTING] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.05%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,319,542 5,041,890 4,994,536 4,647,010 4,604,001 4,621,922 4,492,736 11.90%
PBT 2,411,670 2,064,658 1,943,232 1,777,825 1,945,028 1,914,066 1,885,952 17.79%
Tax -602,716 -563,172 -991,824 -849,782 -1,026,669 -1,019,208 -994,136 -28.34%
NP 1,808,954 1,501,486 951,408 928,043 918,358 894,858 891,816 60.17%
-
NP to SH 1,200,368 988,824 951,408 928,043 918,358 894,858 891,816 21.88%
-
Tax Rate 24.99% 27.28% 51.04% 47.80% 52.78% 53.25% 52.71% -
Total Cost 3,510,588 3,540,404 4,043,128 3,718,967 3,685,642 3,727,064 3,600,920 -1.67%
-
Net Worth 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 7,269,779 10.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 93,940 140,898 - 169,042 75,129 112,702 - -
Div Payout % 7.83% 14.25% - 18.21% 8.18% 12.59% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 7,269,779 10.14%
NOSH 704,551 704,491 704,537 704,343 704,334 704,390 704,436 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 34.01% 29.78% 19.05% 19.97% 19.95% 19.36% 19.85% -
ROE 14.28% 12.25% 11.81% 11.82% 12.07% 12.09% 12.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 755.03 715.68 708.91 659.76 653.67 656.16 637.78 11.89%
EPS 170.37 140.36 135.04 131.76 130.39 127.04 126.60 21.86%
DPS 13.33 20.00 0.00 24.00 10.67 16.00 0.00 -
NAPS 11.93 11.46 11.43 11.15 10.80 10.51 10.32 10.13%
Adjusted Per Share Value based on latest NOSH - 704,368
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 137.21 130.05 128.83 119.86 118.75 119.22 115.88 11.91%
EPS 30.96 25.51 24.54 23.94 23.69 23.08 23.00 21.89%
DPS 2.42 3.63 0.00 4.36 1.94 2.91 0.00 -
NAPS 2.168 2.0825 2.0771 2.0257 1.9621 1.9096 1.8752 10.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.28 3.78 3.46 3.80 3.38 3.06 3.38 -
P/RPS 0.57 0.53 0.49 0.58 0.52 0.47 0.53 4.96%
P/EPS 2.51 2.69 2.56 2.88 2.59 2.41 2.67 -4.03%
EY 39.81 37.13 39.03 34.67 38.58 41.52 37.46 4.13%
DY 3.12 5.29 0.00 6.32 3.16 5.23 0.00 -
P/NAPS 0.36 0.33 0.30 0.34 0.31 0.29 0.33 5.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 25/05/04 -
Price 4.30 3.88 3.64 3.82 3.70 2.98 2.90 -
P/RPS 0.57 0.54 0.51 0.58 0.57 0.45 0.45 17.05%
P/EPS 2.52 2.76 2.70 2.90 2.84 2.35 2.29 6.58%
EY 39.62 36.18 37.10 34.49 35.24 42.63 43.66 -6.26%
DY 3.10 5.15 0.00 6.28 2.88 5.37 0.00 -
P/NAPS 0.36 0.34 0.32 0.34 0.34 0.28 0.28 18.22%

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
Post a Comment