[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 83.32%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,310,961 1,123,184 4,237,069 3,082,195 1,997,770 981,055 3,534,686 -24.69%
PBT 957,033 471,488 1,562,231 1,199,837 686,182 398,333 1,559,516 -27.80%
Tax -509,604 -248,534 -848,420 -636,619 -378,957 -202,737 -802,992 -26.17%
NP 447,429 222,954 713,811 563,218 307,225 195,596 756,524 -29.56%
-
NP to SH 447,429 222,954 713,811 563,218 307,225 195,596 756,524 -29.56%
-
Tax Rate 53.25% 52.71% 54.31% 53.06% 55.23% 50.90% 51.49% -
Total Cost 1,863,532 900,230 3,523,258 2,518,977 1,690,545 785,459 2,778,162 -23.39%
-
Net Worth 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 9.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 56,351 - 151,440 49,306 49,302 - 144,387 -46.62%
Div Payout % 12.59% - 21.22% 8.75% 16.05% - 19.09% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 9.93%
NOSH 704,390 704,436 704,372 704,374 704,321 704,342 704,330 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.36% 19.85% 16.85% 18.27% 15.38% 19.94% 21.40% -
ROE 6.04% 3.07% 10.13% 8.18% 4.61% 2.95% 11.78% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 328.08 159.44 601.54 437.58 283.64 139.29 501.85 -24.69%
EPS 63.52 31.65 101.34 79.96 43.62 27.77 107.41 -29.56%
DPS 8.00 0.00 21.50 7.00 7.00 0.00 20.50 -46.62%
NAPS 10.51 10.32 10.00 9.78 9.47 9.40 9.12 9.92%
Adjusted Per Share Value based on latest NOSH - 704,244
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.61 28.97 109.29 79.50 51.53 25.31 91.17 -24.68%
EPS 11.54 5.75 18.41 14.53 7.92 5.05 19.51 -29.55%
DPS 1.45 0.00 3.91 1.27 1.27 0.00 3.72 -46.67%
NAPS 1.9096 1.8752 1.8168 1.7769 1.7204 1.7078 1.6569 9.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.06 3.38 3.32 3.00 3.00 2.58 2.68 -
P/RPS 0.93 2.12 0.55 0.69 1.06 1.85 0.53 45.53%
P/EPS 4.82 10.68 3.28 3.75 6.88 9.29 2.50 54.96%
EY 20.76 9.36 30.52 26.65 14.54 10.76 40.08 -35.52%
DY 2.61 0.00 6.48 2.33 2.33 0.00 7.65 -51.20%
P/NAPS 0.29 0.33 0.33 0.31 0.32 0.27 0.29 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 -
Price 2.98 2.90 3.88 3.48 3.06 2.68 2.80 -
P/RPS 0.91 1.82 0.65 0.80 1.08 1.92 0.56 38.26%
P/EPS 4.69 9.16 3.83 4.35 7.02 9.65 2.61 47.85%
EY 21.32 10.91 26.12 22.98 14.25 10.36 38.36 -32.42%
DY 2.68 0.00 5.54 2.01 2.29 0.00 7.32 -48.85%
P/NAPS 0.28 0.28 0.39 0.36 0.32 0.29 0.31 -6.56%

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