[GENTING] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 24.94%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,647,010 4,604,001 4,621,922 4,492,736 4,237,069 4,109,593 3,995,540 10.54%
PBT 1,777,825 1,945,028 1,914,066 1,885,952 1,562,231 1,599,782 1,372,364 18.74%
Tax -849,782 -1,026,669 -1,019,208 -994,136 -848,420 -848,825 -757,914 7.88%
NP 928,043 918,358 894,858 891,816 713,811 750,957 614,450 31.47%
-
NP to SH 928,043 918,358 894,858 891,816 713,811 750,957 614,450 31.47%
-
Tax Rate 47.80% 52.78% 53.25% 52.71% 54.31% 53.06% 55.23% -
Total Cost 3,718,967 3,685,642 3,727,064 3,600,920 3,523,258 3,358,636 3,381,090 6.52%
-
Net Worth 7,853,430 7,606,815 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 11.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 169,042 75,129 112,702 - 151,440 65,741 98,605 43.00%
Div Payout % 18.21% 8.18% 12.59% - 21.22% 8.75% 16.05% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,853,430 7,606,815 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 11.44%
NOSH 704,343 704,334 704,390 704,436 704,372 704,374 704,321 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.97% 19.95% 19.36% 19.85% 16.85% 18.27% 15.38% -
ROE 11.82% 12.07% 12.09% 12.27% 10.13% 10.90% 9.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 659.76 653.67 656.16 637.78 601.54 583.44 567.29 10.54%
EPS 131.76 130.39 127.04 126.60 101.34 106.61 87.24 31.47%
DPS 24.00 10.67 16.00 0.00 21.50 9.33 14.00 43.00%
NAPS 11.15 10.80 10.51 10.32 10.00 9.78 9.47 11.44%
Adjusted Per Share Value based on latest NOSH - 704,436
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 119.86 118.75 119.22 115.88 109.29 106.00 103.06 10.54%
EPS 23.94 23.69 23.08 23.00 18.41 19.37 15.85 31.47%
DPS 4.36 1.94 2.91 0.00 3.91 1.70 2.54 43.12%
NAPS 2.0257 1.9621 1.9096 1.8752 1.8168 1.7769 1.7204 11.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.80 3.38 3.06 3.38 3.32 3.00 3.00 -
P/RPS 0.58 0.52 0.47 0.53 0.55 0.51 0.53 6.16%
P/EPS 2.88 2.59 2.41 2.67 3.28 2.81 3.44 -11.12%
EY 34.67 38.58 41.52 37.46 30.52 35.54 29.08 12.37%
DY 6.32 3.16 5.23 0.00 6.48 3.11 4.67 22.23%
P/NAPS 0.34 0.31 0.29 0.33 0.33 0.31 0.32 4.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 -
Price 3.82 3.70 2.98 2.90 3.88 3.48 3.06 -
P/RPS 0.58 0.57 0.45 0.45 0.65 0.60 0.54 4.85%
P/EPS 2.90 2.84 2.35 2.29 3.83 3.26 3.51 -11.89%
EY 34.49 35.24 42.63 43.66 26.12 30.64 28.51 13.46%
DY 6.28 2.88 5.37 0.00 5.54 2.68 4.58 23.30%
P/NAPS 0.34 0.34 0.28 0.28 0.39 0.36 0.32 4.10%

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